Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENTZON CARPETS 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 2.0% 2.0% 0.6% 0.6% 0.7% 5.5% 5.1%   Credit score (0-100)   70 69 68 96 97 94 41 43   Credit rating   A A A AA AA AA BBB BBB   Credit limit (kDKK)   11.1 8.2 8.7 8,009.8 7,294.1 7,091.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   38,209 37,138 31,903 30,669 25,602 22,826 0.0 0.0   EBITDA   19,515 19,225 15,969 16,796 10,709 10,671 0.0 0.0   EBIT   19,515 19,225 15,969 14,665 8,455 8,325 0.0 0.0   Pre-tax profit (PTP)   15,431.0 15,264.0 12,838.0 15,226.3 8,717.0 9,684.3 0.0 0.0   Net earnings   15,431.0 15,264.0 12,838.0 11,874.1 6,827.1 7,550.3 0.0 0.0   Pre-tax profit without non-rec. items   19,515 19,225 15,969 15,226 8,717 9,684 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 10,354 10,642 9,863 0.0 0.0   Shareholders equity total   75,439 75,303 72,941 71,515 66,842 67,592 59,792 59,792   Interest-bearing liabilities   0.0 0.0 0.0 3,681 349 3,676 0.0 0.0   Balance sheet total (assets)   86,290 82,168 80,349 88,005 77,328 80,485 59,792 59,792   Net Debt   0.0 0.0 0.0 3,661 -597 2,824 -59,439 -59,439     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   38,209 37,138 31,903 30,669 25,602 22,826 0.0 0.0   Gross profit growth   0.0% -2.8% -14.1% -3.9% -16.5% -10.8% -100.0% 0.0%   Employees   33 31 29 27 28 24 0 0   Employee growth %   0.0% -6.1% -6.5% -6.9% 3.7% -14.3% -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)   86,290 82,168 80,349 88,005 77,328 80,485 59,792 59,792   Balance sheet change%   0.0% -4.8% -2.2% 9.5% -12.1% 4.1% -25.7% 0.0%   Added value   19,515.0 19,225.0 15,969.0 16,796.3 10,585.9 10,670.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 8,781 -2,058 -3,236 -9,863 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   51.1% 51.8% 50.1% 47.8% 33.0% 36.5% 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 %   22.6% 22.8% 19.7% 18.1% 10.6% 12.4% 0.0% 0.0%   ROI %   22.6% 22.8% 19.7% 19.6% 12.3% 14.1% 0.0% 0.0%   ROE %   20.5% 20.3% 17.3% 16.4% 9.9% 11.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 81.3% 86.4% 84.0% 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, %   0.0% 0.0% 0.0% 21.8% -5.6% 26.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.1% 0.5% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.8% 3.3% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 3.4 4.5 4.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 4.8 6.6 5.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 19.3 946.2 852.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0 0.0 0.0 61,119.5 56,195.5 57,866.6 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   591 620 551 622 378 445 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   591 620 551 622 382 445 0 0   EBIT / employee   591 620 551 543 302 347 0 0   Net earnings / employee   468 492 443 440 244 315 0 0