Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B. T. ELEKTRIC 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   5.9% 5.3% 14.6% 5.9% 5.0% 5.2% 17.2% 17.2%   Credit score (0-100)   41 43 14 38 43 42 10 10   Credit rating   BBB BBB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 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 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   1,563 1,658 1,185 1,446 1,140 1,420 0.0 0.0   EBITDA   -19.5 -131 -224 108 -103 442 0.0 0.0   EBIT   -27.2 -138 -235 108 -108 434 0.0 0.0   Pre-tax profit (PTP)   -52.6 -162.9 -265.4 78.2 -149.3 383.8 0.0 0.0   Net earnings   -41.3 -202.5 -265.4 78.2 -149.3 383.8 0.0 0.0   Pre-tax profit without non-rec. items   -52.6 -163 -265 78.2 -149 384 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   18.6 10.8 0.0 0.0 34.4 26.4 0.0 0.0   Shareholders equity total   179 -23.6 -289 -211 -360 23.7 -56.3 -56.3   Interest-bearing liabilities   0.8 363 405 429 680 354 56.3 56.3   Balance sheet total (assets)   1,192 836 1,026 609 633 719 0.0 0.0   Net Debt   -59.0 363 206 429 680 354 56.3 56.3     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   1,563 1,658 1,185 1,446 1,140 1,420 0.0 0.0   Gross profit growth   -13.6% 6.1% -28.5% 22.0% -21.2% 24.5% -100.0% 0.0%   Employees   4 4 3 2 2 2 0 0   Employee growth %   -20.0% 0.0% -25.0% -33.3% 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)   1,192 836 1,026 609 633 719 0 0   Balance sheet change%   9.9% -29.9% 22.7% -40.7% 4.0% 13.7% -100.0% 0.0%   Added value   -19.5 -130.5 -223.7 107.6 -108.3 442.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -16 -22 0 29 -16 -26 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 1.0 -1.0 1.0 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 (%)   -1.7% -8.3% -19.8% 7.4% -9.5% 30.6% 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% -13.4% -21.5% 10.2% -11.8% 50.9% 0.0% 0.0%   ROI %   -8.3% -50.7% -60.8% 26.0% -19.3% 82.4% 0.0% 0.0%   ROE %   -20.7% -39.9% -28.5% 9.6% -24.1% 116.9% 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 %   15.0% -2.7% -22.0% -25.7% -36.3% 3.3% -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, %   303.3% -278.1% -92.0% 398.9% -662.0% 80.0% 0.0% 0.0%   Gearing %   0.4% -1,539.7% -140.3% -203.6% -188.8% 1,491.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.7% 14.0% 8.2% 7.3% 7.6% 10.0% 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   0.9 0.7 0.6 0.5 0.4 1.0 0.0 0.0   Current Ratio   1.1 0.9 0.7 0.7 0.5 1.0 0.0 0.0   Cash and cash equivalent   59.8 0.0 199.7 0.0 0.0 0.0 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   87.2 -107.5 -362.1 -283.9 -467.6 -2.7 -28.1 -28.1   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   -5 -33 -75 54 -54 221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -5 -33 -75 54 -51 221 0 0   EBIT / employee   -7 -35 -78 54 -54 217 0 0   Net earnings / employee   -10 -51 -88 39 -75 192 0 0