Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BMC AVIATION A/S 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   1.5% 1.7% 1.4% 1.6% 1.3% 1.4% 12.0% 10.1%   Credit score (0-100)   79 75 79 75 80 77 19 24   Credit rating   A A A A A A BB BB   Credit limit (kUSD)   20.0 4.2 21.0 9.0 63.6 19.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kUSD)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,932 1,793 2,517 5,317 4,626 3,427 0.0 0.0   EBITDA   1,932 1,793 2,517 5,317 4,626 3,427 0.0 0.0   EBIT   581 -203 522 569 400 242 0.0 0.0   Pre-tax profit (PTP)   143.0 -623.0 18.0 232.0 284.0 102.0 0.0 0.0   Net earnings   112.0 -486.0 14.0 159.0 251.0 89.0 0.0 0.0   Pre-tax profit without non-rec. items   143 -623 18.0 232 284 102 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kUSD)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   22,244 20,248 18,253 16,004 11,778 8,593 0.0 0.0   Shareholders equity total   2,086 1,600 1,614 1,773 2,024 2,113 2,007 2,007   Interest-bearing liabilities   21,981 20,598 16,446 14,348 10,773 7,217 0.0 0.0   Balance sheet total (assets)   26,595 24,821 20,556 18,020 13,702 10,032 2,007 2,007   Net Debt   19,479 17,883 15,138 13,347 9,885 6,847 -2,007 -2,007     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,932 1,793 2,517 5,317 4,626 3,427 0.0 0.0   Gross profit growth   0.2% -7.2% 40.4% 111.2% -13.0% -25.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,595 24,821 20,556 18,020 13,702 10,032 2,007 2,007   Balance sheet change%   -4.9% -6.7% -17.2% -12.3% -24.0% -26.8% -80.0% 0.0%   Added value   581.0 -203.0 522.0 569.0 400.0 242.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,702 -3,992 -3,990 -6,997 -8,452 -6,370 -8,593 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   30.1% -11.3% 20.7% 10.7% 8.6% 7.1% 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 %   2.4% -0.6% 2.6% 3.2% 2.9% 2.8% 0.0% 0.0%   ROI %   2.5% -0.6% 2.6% 3.2% 2.9% 2.9% 0.0% 0.0%   ROE %   5.5% -26.4% 0.9% 9.4% 13.2% 4.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   7.8% 6.4% 7.9% 9.8% 14.8% 21.1% 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, %   1,008.2% 997.4% 601.4% 251.0% 213.7% 199.8% 0.0% 0.0%   Gearing %   1,053.7% 1,287.4% 1,019.0% 809.2% 532.3% 341.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.2% 3.1% 2.5% 1.4% 2.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.7 0.2 0.6 0.4 0.3 0.1 0.0 0.0   Current Ratio   1.7 0.2 0.6 0.4 0.3 0.1 0.0 0.0   Cash and cash equivalent   2,502.0 2,715.0 1,308.0 1,001.0 888.0 370.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,064.0 -17,320.0 -822.0 -1,778.0 -2,010.0 -7,106.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0