Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fonden Bevaring Sjælland - Videnscenter for Bevaring af Kulturarven 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% 2.2% 2.2%   Bankruptcy risk   2.6% 5.4% 5.2% 3.9% 2.3% 5.0% 16.7% 16.3%   Credit score (0-100)   62 43 42 49 64 43 10 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   3,814 3,951 3,845 3,802 4,012 3,291 0.0 0.0   EBITDA   546 78.1 390 437 655 9.7 0.0 0.0   EBIT   447 -112 80.0 104 303 -353 0.0 0.0   Pre-tax profit (PTP)   421.4 -83.9 67.3 94.0 291.8 -361.0 0.0 0.0   Net earnings   326.1 -77.2 -203.4 94.7 291.8 -359.5 0.0 0.0   Pre-tax profit without non-rec. items   421 -83.9 67.3 94.0 292 -361 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   762 1,391 2,852 2,519 2,503 2,140 0.0 0.0   Shareholders equity total   1,961 1,884 1,680 1,775 2,067 1,707 43.6 43.6   Interest-bearing liabilities   0.0 4.1 0.0 0.0 0.7 0.0 0.0 0.0   Balance sheet total (assets)   4,917 4,744 5,784 5,292 6,052 4,970 43.6 43.6   Net Debt   -1,205 -371 -1,379 -1,392 -1,101 -1,567 -43.6 -43.6     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   3,814 3,951 3,845 3,802 4,012 3,291 0.0 0.0   Gross profit growth   41.1% 3.6% -2.7% -1.1% 5.5% -18.0% -100.0% 0.0%   Employees   6 7 6 6 6 6 0 0   Employee growth %   16.7% 11.1% -14.3% 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)   4,917 4,744 5,784 5,292 6,052 4,970 44 44   Balance sheet change%   66.9% -3.5% 21.9% -8.5% 14.4% -17.9% -99.1% 0.0%   Added value   546.1 78.1 390.1 436.7 636.3 9.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   239 439 1,151 -666 -368 -726 -2,140 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 -1.0 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% -2.8% 2.1% 2.7% 7.6% -10.7% 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 %   11.4% -1.6% 1.5% 2.0% 5.5% -6.4% 0.0% 0.0%   ROI %   24.2% -3.8% 4.0% 5.5% 14.2% -16.3% 0.0% 0.0%   ROE %   18.1% -4.0% -11.4% 5.5% 15.2% -19.1% 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 %   40.7% 40.8% 29.4% 34.4% 34.5% 34.6% 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, %   -220.6% -474.8% -353.6% -318.8% -168.1% -16,235.8% 0.0% 0.0%   Gearing %   0.0% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 388.8% 623.3% 0.0% 5,695.5% 2,699.5% 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   1.2 1.0 1.3 1.5 1.5 1.5 0.0 0.0   Current Ratio   1.2 1.0 1.3 1.4 1.5 1.5 0.0 0.0   Cash and cash equivalent   1,204.8 375.0 1,379.3 1,392.1 1,101.9 1,567.1 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   570.7 -106.8 576.1 770.8 1,060.3 878.6 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   87 11 65 73 106 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 11 65 73 109 2 0 0   EBIT / employee   71 -16 13 17 51 -59 0 0   Net earnings / employee   52 -11 -34 16 49 -60 0 0