Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENTAX HOLDING A/S - Group 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 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 0.7% 0.8% 0.6% 0.6% 0.7% 4.3% 4.3%   Credit score (0-100)   0 94 92 97 96 94 48 48   Credit rating   N/A AA AA AA AA AA BBB BBB   Credit limit (kDKK)   0.0 2,726.8 2,563.8 3,112.5 3,279.7 3,384.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 31,695 29,958 30,504 35,211 38,397 0.0 0.0   EBITDA   0.0 6,150 3,919 4,472 4,803 6,757 0.0 0.0   EBIT   0.0 4,195 1,814 2,202 2,235 3,069 0.0 0.0   Pre-tax profit (PTP)   0.0 10,083.8 1,914.9 1,935.7 1,780.6 1,355.1 0.0 0.0   Net earnings   0.0 9,254.0 1,377.2 1,507.5 1,368.0 1,053.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 10,084 1,915 1,936 1,781 1,355 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 26,679 26,438 28,609 41,993 48,901 0.0 0.0   Shareholders equity total   0.0 21,948 23,270 24,722 26,035 26,961 25,332 25,332   Interest-bearing liabilities   0.0 14,263 10,056 15,759 39,065 42,043 0.0 0.0   Balance sheet total (assets)   0.0 61,066 61,006 68,857 94,565 100,647 25,332 25,332   Net Debt   0.0 14,084 9,922 15,345 38,990 41,660 -20,334 -20,334     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 31,695 29,958 30,504 35,211 38,397 0.0 0.0   Gross profit growth   0.0% 0.0% -5.5% 1.8% 15.4% 9.0% -100.0% 0.0%   Employees   0 60 60 58 62 62 0 0   Employee growth %   0.0% 0.0% 0.0% -3.3% 6.9% 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)   0 61,066 61,006 68,857 94,565 100,647 25,332 25,332   Balance sheet change%   0.0% 0.0% -0.1% 12.9% 37.3% 6.4% -74.8% 0.0%   Added value   0.0 6,150.4 3,919.5 4,471.7 4,504.6 6,757.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 24,724 -2,145 -131 13,002 5,862 -48,901 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 13.2% 6.1% 7.2% 6.3% 8.0% 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 %   0.0% 17.7% 3.6% 3.6% 2.9% 3.6% 0.0% 0.0%   ROI %   0.0% 29.5% 6.2% 6.1% 4.3% 4.9% 0.0% 0.0%   ROE %   0.0% 44.1% 6.4% 6.6% 5.6% 4.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 35.9% 38.1% 35.9% 27.5% 26.8% 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% 229.0% 253.2% 343.2% 811.8% 616.5% 0.0% 0.0%   Gearing %   0.0% 65.0% 43.2% 63.7% 150.0% 155.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.3% 2.2% 3.0% 2.2% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.4 0.4 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.9 1.1 1.0 0.7 0.9 0.0 0.0   Cash and cash equivalent   0.0 179.0 134.2 413.3 74.4 382.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -2,545.9 3,194.7 748.5 -20,480.8 -4,879.3 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 N/A 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   0 103 65 77 73 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 103 65 77 77 109 0 0   EBIT / employee   0 70 30 38 36 50 0 0   Net earnings / employee   0 154 23 26 22 17 0 0