Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENT NIELSEN & SØN 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 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   10.2% 8.7% 5.3% 5.3% 5.9% 6.3% 11.2% 11.2%   Credit score (0-100)   25 29 42 41 39 36 22 22   Credit rating   BB BB 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   8,113 8,010 7,360 7,477 7,745 8,299 0.0 0.0   EBITDA   429 266 539 171 318 364 0.0 0.0   EBIT   301 183 408 162 284 330 0.0 0.0   Pre-tax profit (PTP)   213.1 78.7 302.1 78.0 171.0 206.6 0.0 0.0   Net earnings   164.0 58.5 232.5 60.0 131.0 157.7 0.0 0.0   Pre-tax profit without non-rec. items   213 78.7 302 78.0 171 207 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 0.0 0.0 129 95.0 61.7 0.0 0.0   Shareholders equity total   498 557 789 849 980 1,138 637 637   Interest-bearing liabilities   1,482 690 1,799 2,214 2,602 813 0.0 0.0   Balance sheet total (assets)   5,572 4,317 5,513 6,594 7,265 6,010 637 637   Net Debt   1,482 565 1,799 2,214 2,602 813 -637 -637     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   8,113 8,010 7,360 7,477 7,745 8,299 0.0 0.0   Gross profit growth   21.0% -1.3% -8.1% 1.6% 3.6% 7.2% -100.0% 0.0%   Employees   19 19 17 17 18 19 0 0   Employee growth %   18.8% 0.0% -10.5% 0.0% 5.9% 5.6% -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)   5,572 4,317 5,513 6,594 7,265 6,010 637 637   Balance sheet change%   97.0% -22.5% 27.7% 19.6% 10.2% -17.3% -89.4% 0.0%   Added value   429.0 265.9 538.8 170.9 293.4 363.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -83 -131 119 -68 -67 -62 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   3.7% 2.3% 5.5% 2.2% 3.7% 4.0% 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 %   7.2% 3.9% 8.4% 2.8% 4.1% 5.0% 0.0% 0.0%   ROI %   22.7% 10.4% 16.8% 4.9% 7.3% 10.0% 0.0% 0.0%   ROE %   39.4% 11.1% 34.5% 7.3% 14.3% 14.9% 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 %   8.9% 12.9% 14.3% 12.9% 13.5% 18.9% 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, %   345.5% 212.4% 334.0% 1,295.7% 818.2% 223.3% 0.0% 0.0%   Gearing %   297.5% 124.0% 228.0% 260.7% 265.5% 71.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.7% 10.5% 8.9% 4.5% 4.7% 7.3% 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   1.1 1.3 1.4 1.2 1.2 1.3 0.0 0.0   Current Ratio   1.1 1.3 1.4 1.3 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 125.7 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   611.4 925.4 1,500.8 1,327.3 1,463.0 1,575.9 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   23 14 32 10 16 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 14 32 10 18 19 0 0   EBIT / employee   16 10 24 10 16 17 0 0   Net earnings / employee   9 3 14 4 7 8 0 0