Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BECHMANN TRUCKS A/S

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   2.7% 1.9% 1.6% 1.4% 0.9% 1.0% 12.2% 12.0%   Credit score (0-100)   62 71 75 77 90 84 4 4   Credit rating   BBB BBB BBB BBB A A B B   Credit limit (kDKK)   0.0 0.4 5.9 19.7 214.2 211.7 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   933 1,091 1,056 968 1,677 1,480 0.0 0.0   EBITDA   242 512 560 372 837 769 0.0 0.0   EBIT   143 409 457 303 754 669 0.0 0.0   Pre-tax profit (PTP)   76.1 345.1 404.9 252.3 729.9 626.1 0.0 0.0   Net earnings   60.6 268.8 314.8 196.3 569.1 488.5 0.0 0.0   Pre-tax profit without non-rec. items   76.1 345 405 252 730 626 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   2,215 2,113 2,010 1,941 2,158 1,868 0.0 0.0   Shareholders equity total   815 1,084 1,399 1,595 2,164 2,653 2,153 2,153   Interest-bearing liabilities   2,271 2,012 1,711 1,632 1,164 798 0.0 0.0   Balance sheet total (assets)   3,506 3,562 3,978 3,693 3,908 4,110 2,153 2,153   Net Debt   2,271 2,012 839 1,455 1,164 145 -2,153 -2,153     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   933 1,091 1,056 968 1,677 1,480 0.0 0.0   Gross profit growth   35.8% 17.0% -3.2% -8.3% 73.2% -11.8% -100.0% 0.0%   Employees   2 2 2 3 2 2 0 0   Employee growth %   100.0% 0.0% 0.0% 50.0% -33.3% 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)   3,506 3,562 3,978 3,693 3,908 4,110 2,153 2,153   Balance sheet change%   5.2% 1.6% 11.7% -7.2% 5.8% 5.2% -47.6% 0.0%   Added value   242.5 511.8 560.2 371.7 823.4 769.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -118 -206 -206 -138 134 -389 -1,868 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 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 (%)   15.4% 37.5% 43.3% 31.2% 45.0% 45.2% 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 %   4.2% 11.6% 12.1% 7.9% 20.8% 16.8% 0.0% 0.0%   ROI %   4.9% 13.1% 14.6% 9.4% 23.8% 19.5% 0.0% 0.0%   ROE %   7.6% 28.3% 25.4% 13.1% 30.3% 20.3% 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 %   23.3% 30.4% 35.2% 43.2% 55.4% 64.6% 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, %   936.4% 393.1% 149.8% 391.6% 139.0% 18.8% 0.0% 0.0%   Gearing %   278.5% 185.6% 122.3% 102.3% 53.8% 30.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.0% 2.8% 3.0% 4.4% 4.7% 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   0.3 0.3 1.2 1.0 0.4 1.3 0.0 0.0   Current Ratio   1.5 2.0 2.2 3.5 2.9 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 871.6 176.9 0.0 653.7 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   404.8 710.2 1,055.2 1,251.2 1,145.4 1,595.5 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   121 256 280 124 412 385 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 256 280 124 419 385 0 0   EBIT / employee   72 204 229 101 377 335 0 0   Net earnings / employee   30 134 157 65 285 244 0 0