Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Berntsen Ejendomme ApS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   2.1% 0.9% 0.7% 17.8% 3.5% 18.1% 9.9% 9.9%   Credit score (0-100)   69 89 93 8 52 7 25 25   Credit rating   A A AA B BBB B BB BB   Credit limit (kDKK)   0.0 481.8 762.8 0.0 0.0 0.0 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 0 0 0 0 0 0   Gross profit   138 613 2,481 2,589 -72.4 -71.3 0.0 0.0   EBITDA   69.1 533 2,381 2,179 -372 -371 0.0 0.0   EBIT   29.7 518 932 2,179 -19.1 -299 0.0 0.0   Pre-tax profit (PTP)   -332.3 185.0 830.9 2,157.6 -8.1 -253.5 0.0 0.0   Net earnings   -259.2 144.3 661.2 1,711.6 -6.3 -197.8 0.0 0.0   Pre-tax profit without non-rec. items   -332 185 831 2,158 -8.1 -253 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   19,453 19,360 7,740 0.0 6,100 0.0 0.0 0.0   Shareholders equity total   627 6,753 7,414 6,126 3,120 2,922 2,797 2,797   Interest-bearing liabilities   18,093 12,003 4,805 452 5,895 498 0.0 0.0   Balance sheet total (assets)   19,463 19,370 12,870 7,421 9,420 3,769 2,797 2,797   Net Debt   18,093 12,003 4,354 452 5,895 498 -2,797 -2,797     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   138 613 2,481 2,589 -72.4 -71.3 0.0 0.0   Gross profit growth   -33.8% 345.4% 304.5% 4.4% 0.0% 1.6% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   19,463 19,370 12,870 7,421 9,420 3,769 2,797 2,797   Balance sheet change%   -17.5% -0.5% -33.6% -42.3% 26.9% -60.0% -25.8% 0.0%   Added value   29.7 518.2 932.1 2,178.9 -19.1 -299.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,172 -108 -11,620 -7,740 6,100 -6,100 0 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 -1.0 -2.0 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 (%)   21.6% 84.5% 37.6% 84.2% 26.4% 420.0% 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 %   0.1% 2.7% 6.1% 22.6% 1.5% -2.4% 0.0% 0.0%   ROI %   0.1% 2.7% 6.2% 24.3% 1.6% -2.5% 0.0% 0.0%   ROE %   -34.3% 3.9% 9.3% 25.3% -0.1% -6.5% 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 %   3.2% 34.9% 57.6% 82.5% 33.1% 77.5% 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, %   26,180.0% 2,250.9% 182.9% 20.7% -1,582.9% -134.2% 0.0% 0.0%   Gearing %   2,887.8% 177.7% 64.8% 7.4% 189.0% 17.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.2% 1.8% 5.2% 4.2% 3.0% 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   0.0 0.0 9.0 5.7 1.1 8.4 0.0 0.0   Current Ratio   0.0 0.0 9.0 5.7 1.1 8.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 451.0 0.0 0.0 0.0 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   -2,344.3 -487.4 4,558.2 6,126.0 413.9 3,322.8 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   0 518 932 2,179 -19 -299 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 533 2,381 2,179 -372 -371 0 0   EBIT / employee   0 518 932 2,179 -19 -299 0 0   Net earnings / employee   0 144 661 1,712 -6 -198 0 0