Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERNT HUSET 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% 8.7% 8.7%   Bankruptcy risk   7.1% 7.0% 5.6% 5.2% 5.0% 4.9% 14.7% 14.7%   Credit score (0-100)   35 36 41 41 43 43 14 14   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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   69.7 6.8 29.4 54.4 144 184 0.0 0.0   EBITDA   64.7 3.7 28.0 54.4 144 184 0.0 0.0   EBIT   51.8 3.2 17.9 44.3 134 174 0.0 0.0   Pre-tax profit (PTP)   52.2 6.4 20.1 44.8 144.9 204.9 0.0 0.0   Net earnings   40.7 5.0 15.7 34.0 113.5 159.9 0.0 0.0   Pre-tax profit without non-rec. items   52.2 6.4 20.1 44.8 145 205 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 50.4 40.2 30.0 19.8 9.6 0.0 0.0   Shareholders equity total   110 115 130 164 278 438 313 313   Interest-bearing liabilities   342 100 426 497 460 461 0.0 0.0   Balance sheet total (assets)   510 227 573 689 808 978 313 313   Net Debt   342 100 426 497 460 461 -313 -313     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   69.7 6.8 29.4 54.4 144 184 0.0 0.0   Gross profit growth   57.1% -90.3% 333.5% 85.3% 165.2% 27.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   510 227 573 689 808 978 313 313   Balance sheet change%   77.9% -55.5% 152.9% 20.2% 17.2% 21.1% -68.0% 0.0%   Added value   64.7 3.7 28.0 54.4 144.4 184.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 50 -20 -20 -20 -20 -10 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 (%)   74.3% 46.8% 60.8% 81.3% 92.9% 94.5% 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 %   16.1% 6.0% 5.8% 10.4% 21.8% 26.6% 0.0% 0.0%   ROI %   19.5% 6.6% 6.0% 10.8% 23.3% 29.0% 0.0% 0.0%   ROE %   45.6% 4.4% 12.8% 23.0% 51.3% 44.7% 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 %   21.5% 50.6% 22.7% 23.8% 34.4% 44.7% 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, %   529.3% 2,677.1% 1,520.0% 912.8% 318.7% 249.7% 0.0% 0.0%   Gearing %   312.1% 87.2% 327.1% 302.5% 165.7% 105.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 7.0% 1.2% 4.6% 3.8% 7.0% 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   1.3 1.6 1.2 1.3 1.5 1.8 0.0 0.0   Current Ratio   1.3 1.6 1.2 1.3 1.5 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 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   108.4 63.0 89.0 133.0 257.9 428.0 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   65 4 28 54 144 184 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 4 28 54 144 184 0 0   EBIT / employee   52 3 18 44 134 174 0 0   Net earnings / employee   41 5 16 34 113 160 0 0