Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BST ENTREPRISE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.2% 1.5% 1.7% 1.5% 1.7% 2.5% 9.7% 9.5%   Credit score (0-100)   83 78 73 75 73 61 25 26   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   61.2 10.8 3.4 10.8 4.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,392 860 1,043 988 1,033 896 0.0 0.0   EBITDA   686 371 536 496 503 420 0.0 0.0   EBIT   549 141 412 396 434 322 0.0 0.0   Pre-tax profit (PTP)   548.2 132.9 397.9 378.6 418.2 305.5 0.0 0.0   Net earnings   427.3 102.9 310.4 295.2 326.2 238.1 0.0 0.0   Pre-tax profit without non-rec. items   548 133 398 379 418 306 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   266 315 98.0 205 272 254 0.0 0.0   Shareholders equity total   1,516 1,511 1,711 1,893 2,105 2,225 1,978 1,978   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,218 1,945 2,429 2,257 2,865 3,074 1,978 1,978   Net Debt   -1,513 -1,395 -2,178 -1,951 -2,189 -2,807 -1,978 -1,978     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,392 860 1,043 988 1,033 896 0.0 0.0   Gross profit growth   18.0% -38.2% 21.2% -5.2% 4.6% -13.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   2,218 1,945 2,429 2,257 2,865 3,074 1,978 1,978   Balance sheet change%   20.2% -12.3% 24.9% -7.1% 26.9% 7.3% -35.7% 0.0%   Added value   686.2 371.4 536.0 496.1 534.4 419.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -274 -181 -341 7 -2 -116 -254 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   39.5% 16.4% 39.5% 40.1% 42.0% 35.9% 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 %   27.0% 6.8% 18.8% 16.9% 16.9% 10.9% 0.0% 0.0%   ROI %   39.8% 9.3% 25.6% 22.0% 21.7% 14.9% 0.0% 0.0%   ROE %   31.5% 6.8% 19.3% 16.4% 16.3% 11.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   68.4% 77.7% 70.4% 83.9% 73.5% 72.4% 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, %   -220.5% -375.7% -406.4% -393.3% -435.4% -669.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.8 3.8 3.2 5.6 3.4 3.3 0.0 0.0   Current Ratio   2.8 3.8 3.2 5.6 3.4 3.3 0.0 0.0   Cash and cash equivalent   1,513.2 1,395.3 2,178.3 1,951.0 2,189.2 2,807.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,265.4 1,195.4 1,612.5 1,687.8 1,832.9 1,971.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   686 371 536 496 534 420 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   686 371 536 496 503 420 0 0   EBIT / employee   549 141 412 396 434 322 0 0   Net earnings / employee   427 103 310 295 326 238 0 0