Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BECHMANN 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 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% 1.5% 1.9%   Bankruptcy risk   2.6% 1.9% 1.9% 3.3% 2.3% 3.9% 14.9% 11.3%   Credit score (0-100)   63 72 69 53 64 49 14 22   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.3 0.3 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   240 -6.3 26.7 18.6 247 141 0.0 0.0   EBITDA   240 -6.3 26.7 18.6 247 141 0.0 0.0   EBIT   240 -82.5 -75.0 -83.1 247 141 0.0 0.0   Pre-tax profit (PTP)   421.8 88.8 158.2 -9.5 345.5 139.3 0.0 0.0   Net earnings   346.4 107.1 175.2 9.6 299.1 108.3 0.0 0.0   Pre-tax profit without non-rec. items   422 88.8 158 -9.5 346 139 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   0.0 432 330 229 0.0 0.0 0.0 0.0   Shareholders equity total   1,078 1,131 1,251 1,204 1,052 810 459 459   Interest-bearing liabilities   0.0 0.0 0.0 0.0 32.9 32.9 0.0 0.0   Balance sheet total (assets)   1,103 1,153 1,271 1,220 1,104 920 459 459   Net Debt   -541 -292 -314 -438 -367 -499 -459 -459     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   240 -6.3 26.7 18.6 247 141 0.0 0.0   Gross profit growth   9.1% 0.0% 0.0% -30.4% 1,227.5% -42.9% -100.0% 0.0%   Employees   0 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)   1,103 1,153 1,271 1,220 1,104 920 459 459   Balance sheet change%   39.1% 4.5% 10.2% -4.0% -9.5% -16.7% -50.1% 0.0%   Added value   239.7 -6.3 26.7 18.6 348.4 140.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 356 -203 -203 -229 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 -1.0 -2.0 -3.0 1.0 2.0 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 (%)   100.0% 1,315.9% -280.6% -447.1% 100.0% 100.0% 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 %   44.5% 8.0% 13.3% -0.4% 30.2% 13.9% 0.0% 0.0%   ROI %   45.3% 8.2% 13.5% -0.4% 30.7% 14.6% 0.0% 0.0%   ROE %   37.2% 9.7% 14.7% 0.8% 26.5% 11.6% 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 %   97.7% 98.1% 98.5% 98.7% 95.3% 88.1% 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, %   -225.8% 4,652.8% -1,175.8% -2,356.7% -148.6% -354.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3.1% 4.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 32.3% 5.2% 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   31.4 15.9 21.9 32.5 13.0 5.7 0.0 0.0   Current Ratio   31.4 15.9 21.9 32.5 13.0 5.7 0.0 0.0   Cash and cash equivalent   541.3 291.8 314.1 438.0 399.6 531.7 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   770.3 320.4 409.0 487.0 625.6 521.8 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   0 -6 27 19 348 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -6 27 19 247 141 0 0   EBIT / employee   0 -83 -75 -83 247 141 0 0   Net earnings / employee   0 107 175 10 299 108 0 0