Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B E M Entreprenør ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1% 6.1%   Bankruptcy risk   13.5% 13.3% 1.3% 1.6% 1.7% 1.8% 9.7% 9.7%   Credit score (0-100)   18 18 79 74 73 70 26 26   Credit rating   BB BB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 10.6 5.1 3.0 1.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 338 0 0 0 0 0   Gross profit   0.0 0.0 387 1,273 933 1,007 0.0 0.0   EBITDA   164 170 387 1,273 433 202 0.0 0.0   EBIT   164 170 346 1,175 335 63.8 0.0 0.0   Pre-tax profit (PTP)   164.5 169.6 319.7 1,126.3 298.9 53.1 0.0 0.0   Net earnings   112.2 115.7 226.3 836.5 226.4 93.1 0.0 0.0   Pre-tax profit without non-rec. items   164 170 320 1,126 299 53.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 3,899 3,800 3,702 6,263 0.0 0.0   Shareholders equity total   257 373 599 1,436 1,662 1,755 1,630 1,630   Interest-bearing liabilities   0.9 0.9 3,417 2,991 2,416 3,954 0.0 0.0   Balance sheet total (assets)   310 428 4,187 4,842 5,270 7,153 1,630 1,630   Net Debt   -239 -382 3,182 2,816 1,077 3,922 -1,630 -1,630     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 338 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 387 1,273 933 1,007 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 229.1% -26.7% 7.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   310 428 4,187 4,842 5,270 7,153 1,630 1,630   Balance sheet change%   0.0% 37.8% 878.9% 15.6% 8.8% 35.7% -77.2% 0.0%   Added value   164.5 169.7 386.9 1,273.3 433.1 201.6 0.0 0.0   Added value %   0.0% 0.0% 114.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 3,858 -197 -197 2,424 -6,263 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 114.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 102.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 89.5% 92.3% 35.9% 6.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 66.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 78.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 94.4% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   53.0% 46.0% 15.0% 26.0% 7.1% 4.6% 0.0% 0.0%   ROI %   63.7% 53.7% 15.6% 27.5% 7.9% 5.3% 0.0% 0.0%   ROE %   43.6% 36.7% 46.6% 82.2% 14.6% 5.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   82.9% 87.2% 14.3% 29.6% 31.5% 24.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 1,047.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 978.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -145.6% -224.9% 822.4% 221.2% 248.7% 1,945.6% 0.0% 0.0%   Gearing %   0.3% 0.2% 570.3% 208.3% 145.4% 225.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.2% 1.5% 1.5% 2.3% 7.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   5.8 7.8 0.5 2.2 2.1 0.8 0.0 0.0   Current Ratio   5.8 7.8 0.5 2.2 2.1 0.8 0.0 0.0   Cash and cash equivalent   240.4 382.7 235.4 175.2 1,339.0 31.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 33.1 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 85.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   257.2 372.9 -266.8 564.4 826.0 -197.3 0.0 0.0   Net working capital %   0.0% 0.0% -78.8% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0