Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BINDSLEV SMEDE- OG VVS SERVICE 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   9.8% 8.3% 9.2% 6.5% 8.0% 8.2% 18.0% 18.0%   Credit score (0-100)   27 31 28 37 29 29 7 8   Credit rating   BB BB BB BBB BB BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   881 732 684 1,205 563 711 0.0 0.0   EBITDA   213 65.3 67.5 540 -238 -138 0.0 0.0   EBIT   213 65.3 67.5 540 -238 -138 0.0 0.0   Pre-tax profit (PTP)   143.4 5.0 5.9 490.2 -289.3 -201.8 0.0 0.0   Net earnings   143.4 5.0 5.9 427.3 -226.3 -158.8 0.0 0.0   Pre-tax profit without non-rec. items   143 5.0 5.9 489 -289 -202 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -135 -130 -124 303 76.8 -82.0 -207 -207   Interest-bearing liabilities   672 667 643 475 604 651 207 207   Balance sheet total (assets)   895 910 887 1,255 1,061 925 0.0 0.0   Net Debt   672 667 643 475 604 651 207 207     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   881 732 684 1,205 563 711 0.0 0.0   Gross profit growth   27.1% -16.9% -6.5% 76.0% -53.2% 26.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   895 910 887 1,255 1,061 925 0 0   Balance sheet change%   21.8% 1.7% -2.5% 41.5% -15.4% -12.8% -100.0% 0.0%   Added value   212.9 65.3 67.5 540.0 -238.5 -138.4 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 0 0 0 0 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   24.2% 8.9% 9.9% 44.8% -42.3% -19.5% 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 %   20.8% 6.3% 6.6% 47.7% -20.6% -13.4% 0.0% 0.0%   ROI %   33.0% 9.8% 10.3% 76.0% -32.7% -20.8% 0.0% 0.0%   ROE %   17.6% 0.6% 0.7% 71.8% -119.2% -31.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -13.1% -12.5% -12.3% 24.2% 7.2% -8.1% -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, %   315.4% 1,021.8% 951.5% 87.9% -253.3% -470.5% 0.0% 0.0%   Gearing %   -497.2% -512.5% -517.3% 156.6% 787.1% -794.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 9.0% 9.4% 9.1% 9.4% 10.1% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 0.7 0.8 1.3 1.0 0.8 0.0 0.0   Current Ratio   0.9 0.9 0.9 1.4 1.1 0.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -135.1 -130.1 -124.2 366.0 76.8 -82.0 -103.5 -103.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   106 33 34 270 -119 -69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   106 33 34 270 -119 -69 0 0   EBIT / employee   106 33 34 270 -119 -69 0 0   Net earnings / employee   72 2 3 214 -113 -79 0 0