Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET BENT SKOVSGAARD 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% 6.4% 6.4%   Bankruptcy risk   2.0% 1.9% 1.8% 3.1% 2.9% 1.9% 11.4% 11.1%   Credit score (0-100)   71 72 71 55 57 69 21 22   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   0.2 0.4 0.8 0.0 0.0 0.5 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   2,303 2,659 3,385 2,953 3,123 2,752 0.0 0.0   EBITDA   331 181 401 78.2 137 278 0.0 0.0   EBIT   270 135 343 13.8 76.3 188 0.0 0.0   Pre-tax profit (PTP)   254.8 124.2 332.1 7.2 71.1 187.2 0.0 0.0   Net earnings   198.6 96.7 258.7 5.6 55.3 145.9 0.0 0.0   Pre-tax profit without non-rec. items   255 124 332 7.2 71.1 187 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   140 219 209 144 258 168 0.0 0.0   Shareholders equity total   678 624 793 599 654 800 675 675   Interest-bearing liabilities   100 199 0.0 57.3 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,622 1,684 2,015 1,460 1,280 1,591 675 675   Net Debt   -736 -478 -1,249 -366 -636 -400 -675 -675     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   2,303 2,659 3,385 2,953 3,123 2,752 0.0 0.0   Gross profit growth   -18.3% 15.4% 27.3% -12.8% 5.8% -11.9% -100.0% 0.0%   Employees   6 8 9 7 7 6 0 0   Employee growth %   -14.3% 33.3% 12.5% -22.2% 0.0% -14.3% -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)   1,622 1,684 2,015 1,460 1,280 1,591 675 675   Balance sheet change%   -10.5% 3.8% 19.7% -27.5% -12.3% 24.3% -57.6% 0.0%   Added value   270.0 135.2 342.7 13.8 76.3 188.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 33 -68 -129 53 -180 -168 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 (%)   11.7% 5.1% 10.1% 0.5% 2.4% 6.8% 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 %   15.7% 8.3% 18.6% 0.8% 5.6% 13.1% 0.0% 0.0%   ROI %   28.1% 14.5% 38.4% 1.9% 11.4% 25.8% 0.0% 0.0%   ROE %   29.3% 14.9% 36.5% 0.8% 8.8% 20.1% 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 %   41.8% 37.1% 39.3% 41.0% 51.1% 50.3% 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, %   -222.4% -265.0% -311.5% -467.9% -464.0% -143.8% 0.0% 0.0%   Gearing %   14.8% 31.9% 0.0% 9.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.1% 8.6% 11.6% 24.5% 18.3% 0.0% 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   1.6 1.6 1.3 1.3 1.3 1.5 0.0 0.0   Current Ratio   1.8 1.8 1.5 1.6 1.7 1.8 0.0 0.0   Cash and cash equivalent   835.6 677.8 1,248.7 423.3 635.9 400.2 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   676.3 658.5 601.8 473.4 403.8 632.2 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 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   45 17 38 2 11 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 23 45 11 20 46 0 0   EBIT / employee   45 17 38 2 11 31 0 0   Net earnings / employee   33 12 29 1 8 24 0 0