Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BECK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   0.7% 0.8% 0.9% 0.8% 0.6% 0.5% 4.3% 3.9%   Credit score (0-100)   95 93 90 92 98 98 48 50   Credit rating   AA AA A AA AA AA BBB BBB   Credit limit (kDKK)   1,137.1 1,112.2 1,105.9 1,412.1 2,077.6 2,523.2 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 0 0 0 0 0 0   Gross profit   9,073 7,403 7,280 5,977 11,871 10,926 0.0 0.0   EBITDA   5,160 2,873 2,535 2,721 6,025 6,290 0.0 0.0   EBIT   5,010 2,716 2,311 2,503 5,336 5,905 0.0 0.0   Pre-tax profit (PTP)   4,836.0 2,513.0 1,981.9 2,375.8 4,434.8 5,345.2 0.0 0.0   Net earnings   3,768.5 1,943.7 1,503.3 1,834.7 3,444.0 4,296.0 0.0 0.0   Pre-tax profit without non-rec. items   4,836 2,513 1,982 2,376 4,435 5,345 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   555 378 758 685 834 2,047 0.0 0.0   Shareholders equity total   8,536 10,480 11,983 13,818 16,671 20,967 10,467 10,467   Interest-bearing liabilities   8,243 9,390 12,896 7,409 6,591 4,301 0.0 0.0   Balance sheet total (assets)   23,408 26,438 32,120 31,723 33,576 35,366 10,467 10,467   Net Debt   8,239 9,386 12,837 7,407 6,589 4,299 -10,303 -10,303     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 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   9,073 7,403 7,280 5,977 11,871 10,926 0.0 0.0   Gross profit growth   -12.8% -18.4% -1.7% -17.9% 98.6% -8.0% -100.0% 0.0%   Employees   6 8 8 11 12 10 0 0   Employee growth %   0.0% 33.3% 0.0% 37.5% 9.1% -16.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,408 26,438 32,120 31,723 33,576 35,366 10,467 10,467   Balance sheet change%   -10.2% 12.9% 21.5% -1.2% 5.8% 5.3% -70.4% 0.0%   Added value   5,160.5 2,873.1 2,534.5 2,721.4 5,554.8 6,290.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -138 -134 104 -154 -279 447 -2,047 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   55.2% 36.7% 31.7% 41.9% 44.9% 54.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   21.2% 12.2% 8.7% 9.2% 17.2% 19.9% 0.0% 0.0%   ROI %   29.5% 16.5% 11.3% 12.7% 25.2% 28.3% 0.0% 0.0%   ROE %   41.2% 20.4% 13.4% 14.2% 22.6% 22.8% 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 %   36.5% 39.6% 37.3% 46.5% 49.7% 59.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   159.7% 326.7% 506.5% 272.2% 109.4% 68.3% 0.0% 0.0%   Gearing %   96.6% 89.6% 107.6% 53.6% 39.5% 20.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 6.0% 5.0% 5.6% 16.9% 28.0% 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   0.2 0.4 0.3 0.3 1.1 1.5 0.0 0.0   Current Ratio   0.9 1.1 0.9 1.1 1.8 2.2 0.0 0.0   Cash and cash equivalent   3.8 3.8 59.2 2.2 2.2 2.2 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 0.0 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,859.4 2,046.0 -1,604.2 1,645.1 13,235.3 16,729.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 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   860 359 317 247 463 629 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   860 359 317 247 502 629 0 0   EBIT / employee   835 339 289 228 445 591 0 0   Net earnings / employee   628 243 188 167 287 430 0 0