Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bech-Bruun Advokatpartnerselskab Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 1.2% 1.2%   Bankruptcy risk   1.0% 0.9% 0.9% 1.0% 1.2% 1.2% 18.8% 18.8%   Credit score (0-100)   88 89 88 84 83 80 7 7   Credit rating   A A A A A A B B   Credit limit (mDKK)   19.7 21.7 22.8 16.5 9.3 9.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   813 830 853 969 934 1,094 1,094 1,094   Gross profit   689 695 724 813 788 940 0.0 0.0   EBITDA   18.6 19.7 21.9 22.2 23.0 49.1 0.0 0.0   EBIT   18.6 19.7 21.9 22.2 23.0 49.1 0.0 0.0   Pre-tax profit (PTP)   18.7 19.6 20.0 26.7 22.7 44.2 0.0 0.0   Net earnings   18.7 19.6 20.0 26.7 22.7 44.2 0.0 0.0   Pre-tax profit without non-rec. items   18.7 19.6 20.0 26.7 22.7 44.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   157 161 138 137 132 154 0.0 0.0   Interest-bearing liabilities   287 320 351 373 371 386 0.0 0.0   Balance sheet total (assets)   579 621 657 649 647 753 0.0 0.0   Net Debt   232 279 242 312 353 328 0.0 0.0     See the entire balance sheet 1.0 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   813 830 853 969 934 1,094 1,094 1,094   Net sales growth   9.1% 2.1% 2.8% 13.6% -3.6% 17.2% 0.0% 0.0%   Gross profit   689 695 724 813 788 940 0.0 0.0   Gross profit growth   11.1% 0.9% 4.1% 12.3% -3.1% 19.2% -100.0% 0.0%   Employees   408 411 412 408 404 451 0 0   Employee growth %   5.4% 0.7% 0.2% -1.0% -1.0% 11.6% -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)   579 621 657 649 647 753 0 0   Balance sheet change%   3.4% 7.3% 5.8% -1.2% -0.3% 16.3% -100.0% 0.0%   Added value   18.6 19.7 21.9 22.2 23.0 49.1 0.0 0.0   Added value %   2.3% 2.4% 2.6% 2.3% 2.5% 4.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   2.3% 2.4% 2.6% 2.3% 2.5% 4.5% 0.0% 0.0%   EBIT %   2.3% 2.4% 2.6% 2.3% 2.5% 4.5% 0.0% 0.0%   EBIT to gross profit (%)   2.7% 2.8% 3.0% 2.7% 2.9% 5.2% 0.0% 0.0%   Net Earnings %   2.3% 2.4% 2.4% 2.8% 2.4% 4.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.3% 2.4% 2.4% 2.8% 2.4% 4.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.3% 2.4% 2.4% 2.8% 2.4% 4.0% 0.0% 0.0%   ROA %   3.6% 3.6% 3.6% 4.6% 4.1% 7.5% 0.0% 0.0%   ROI %   4.5% 4.7% 4.6% 5.7% 5.1% 9.9% 0.0% 0.0%   ROE %   11.4% 12.3% 13.4% 19.4% 16.9% 30.8% 0.0% 0.0%   1.0 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 %   27.1% 25.9% 21.1% 21.1% 20.4% 20.5% 0.0% 0.0%   Relative indebtedness %   51.6% 55.2% 60.5% 51.6% 54.2% 54.3% 0.0% 0.0%   Relative net indebtedness %   44.9% 50.2% 47.7% 45.3% 52.3% 49.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,247.7% 1,412.7% 1,106.2% 1,408.9% 1,535.9% 668.1% 0.0% 0.0%   Gearing %   182.8% 198.7% 253.7% 273.6% 280.6% 250.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.7% 0.9% 0.8% 1.0% 2.2% 0.0% 0.0%   1.0 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   1.5 1.5 1.4 1.4 1.3 1.3 0.0 0.0   Current Ratio   1.5 1.5 1.4 1.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   54.7 40.9 109.1 61.0 17.9 58.3 0.0 0.0   1.0 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)   137.4 165.2 128.6 128.3 139.2 118.9 0.0 0.0   Trade creditors turnover (days)   54.5 49.1 44.2 37.5 58.4 118.4 0.0 0.0   Current assets / Net sales %   69.1% 72.8% 75.0% 65.2% 66.0% 65.9% 0.0% 0.0%   Net working capital   175.5 191.2 189.5 163.4 143.2 157.6 0.0 0.0   Net working capital %   21.6% 23.0% 22.2% 16.9% 15.3% 14.4% 0.0% 0.0%   1.0 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   2 2 2 2 2 2 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