Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERGSØESVEJ 17 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.6% 0.5% 0.6% 4.3% 0.7% 8.3% 8.3%   Credit score (0-100)   98 98 99 98 47 93 29 29   Credit rating   AA AA AAA AA BBB AA BB BB   Credit limit (kDKK)   1,859.1 1,540.7 1,872.7 1,529.8 0.0 1,546.1 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   5,496 2,315 4,137 2,052 612 2,567 0.0 0.0   EBITDA   5,496 2,315 4,137 2,052 612 2,567 0.0 0.0   EBIT   8,696 2,315 6,037 2,052 -1,288 2,567 0.0 0.0   Pre-tax profit (PTP)   4,777.3 1,869.3 3,805.6 1,815.1 430.5 4,792.4 0.0 0.0   Net earnings   3,726.1 1,458.9 2,968.1 1,415.1 334.3 3,740.0 0.0 0.0   Pre-tax profit without non-rec. items   7,977 1,869 5,706 1,815 -1,470 4,792 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   32,800 32,800 34,700 34,700 32,800 32,800 0.0 0.0   Shareholders equity total   14,202 13,661 15,129 14,244 13,079 15,319 10,319 10,319   Interest-bearing liabilities   15,914 15,590 17,025 16,178 15,325 10,690 0.0 0.0   Balance sheet total (assets)   34,952 34,376 38,047 36,409 34,797 33,212 10,319 10,319   Net Debt   15,278 14,140 16,037 15,832 14,463 10,364 -10,319 -10,319     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   5,496 2,315 4,137 2,052 612 2,567 0.0 0.0   Gross profit growth   147.4% -57.9% 78.7% -50.4% -70.2% 319.4% -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)   34,952 34,376 38,047 36,409 34,797 33,212 10,319 10,319   Balance sheet change%   10.6% -1.6% 10.7% -4.3% -4.4% -4.6% -68.9% 0.0%   Added value   8,696.3 2,315.3 6,037.1 2,051.9 -1,288.1 2,566.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,200 0 1,900 0 -1,900 0 -32,800 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 1.0 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 (%)   158.2% 100.0% 145.9% 100.0% -210.5% 100.0% 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 %   26.2% 6.7% 16.7% 5.5% -3.5% 15.1% 0.0% 0.0%   ROI %   27.5% 7.1% 17.5% 5.8% -3.7% 16.3% 0.0% 0.0%   ROE %   26.0% 10.5% 20.6% 9.6% 2.4% 26.3% 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 %   40.6% 39.7% 39.8% 39.1% 37.6% 46.1% 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, %   278.0% 610.7% 387.7% 771.6% 2,363.5% 403.8% 0.0% 0.0%   Gearing %   112.1% 114.1% 112.5% 113.6% 117.2% 69.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 3.0% 2.0% 1.5% 1.4% 2.7% 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   0.9 0.7 1.3 0.7 0.7 0.2 0.0 0.0   Current Ratio   0.9 0.7 1.3 0.7 0.7 0.2 0.0 0.0   Cash and cash equivalent   636.5 1,449.9 987.3 346.2 862.0 325.8 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   -122.4 -751.8 794.2 -695.8 -991.0 -2,258.2 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   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