Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B.T Udlejning 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% 2.1% 2.1%   Bankruptcy risk   3.7% 3.8% 3.0% 7.1% 13.8% 5.6% 16.2% 16.2%   Credit score (0-100)   53 52 57 32 15 39 11 11   Credit rating   BBB BBB BBB BBB BB 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 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   51.8 20.8 0.0 -17.0 -88.0 240 0.0 0.0   EBITDA   51.8 20.8 0.0 -17.0 392 240 0.0 0.0   EBIT   51.8 20.8 0.0 -206 152 234 0.0 0.0   Pre-tax profit (PTP)   39.7 17.3 -2.2 -216.0 148.0 232.3 0.0 0.0   Net earnings   31.0 13.5 -2.2 -216.0 142.0 189.1 0.0 0.0   Pre-tax profit without non-rec. items   39.7 17.3 -2.2 -217 148 232 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   1,459 1,459 1,459 999 556 720 0.0 0.0   Shareholders equity total   -36.1 -22.6 -24.8 -241 -99.0 90.5 40.5 40.5   Interest-bearing liabilities   142 277 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,962 2,961 2,690 1,160 657 1,081 40.5 40.5   Net Debt   -307 -157 -141 -159 -101 -292 -40.5 -40.5     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   51.8 20.8 0.0 -17.0 -88.0 240 0.0 0.0   Gross profit growth   -9.2% -59.8% -99.8% 0.0% -417.6% 0.0% -100.0% 0.0%   Employees   1 1 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   2,962 2,961 2,690 1,160 657 1,081 41 41   Balance sheet change%   2.2% -0.0% -9.2% -56.9% -43.4% 64.5% -96.3% 0.0%   Added value   51.8 20.8 0.0 -17.0 341.0 240.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   44 0 0 -649 -683 158 -720 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 -1.0 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% 100.0% 100.0% 1,211.8% -172.7% 97.4% 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 %   1.8% 1.1% 0.2% -10.2% 14.1% 25.5% 0.0% 0.0%   ROI %   40.5% 17.1% 4.0% 0.0% 30,400.0% 511.4% 0.0% 0.0%   ROE %   1.1% 0.5% -0.1% -11.2% 15.6% 50.6% 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 %   -1.2% -0.8% -0.9% -17.2% -13.1% 8.4% 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, %   -592.0% -753.6% -334,988.1% 935.3% -25.8% -121.7% 0.0% 0.0%   Gearing %   -395.1% -1,226.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 7.3% 5.2% 0.0% 0.0% 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   0.2 0.2 0.1 0.1 0.1 0.4 0.0 0.0   Current Ratio   0.2 0.2 0.1 0.1 0.1 0.4 0.0 0.0   Cash and cash equivalent   449.1 434.2 140.7 159.0 101.0 292.2 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   -2,427.5 -2,323.9 -2,554.3 -1,240.0 -654.0 -629.5 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   52 21 0 0 0 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 21 0 0 0 240 0 0   EBIT / employee   52 21 0 0 0 234 0 0   Net earnings / employee   31 13 -2 0 0 189 0 0