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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.9% 0.9% 1.0% 1.1% 1.2% 1.1% 18.9% 18.8%   Credit score (0-100)   90 88 85 84 81 85 7 7   Credit rating   A A A A A A B B   Credit limit (mDKK)   23.6 23.5 17.8 11.4 10.1 15.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   830 853 969 934 1,094 1,026 1,026 1,026   Gross profit   695 724 813 788 904 823 0.0 0.0   EBITDA   19.7 21.9 22.2 23.0 49.1 40.1 0.0 0.0   EBIT   19.7 21.9 22.2 23.0 49.1 40.1 0.0 0.0   Pre-tax profit (PTP)   19.6 20.0 26.7 22.7 44.2 33.4 0.0 0.0   Net earnings   19.6 20.0 26.7 22.7 44.2 33.4 0.0 0.0   Pre-tax profit without non-rec. items   19.6 20.0 26.7 22.7 44.2 33.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   161 138 137 132 154 142 0.0 0.0   Interest-bearing liabilities   320 351 373 371 386 399 0.0 0.0   Balance sheet total (assets)   621 657 649 647 753 689 0.0 0.0   Net Debt   279 242 312 353 328 349 0.0 0.0     See the entire balance sheet 1.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   830 853 969 934 1,094 1,026 1,026 1,026   Net sales growth   2.1% 2.8% 13.6% -3.6% 17.2% -6.2% 0.0% 0.0%   Gross profit   695 724 813 788 904 823 0.0 0.0   Gross profit growth   0.9% 4.1% 12.3% -3.1% 14.7% -9.0% -100.0% 0.0%   Employees   411 412 408 404 451 435 0 0   Employee growth %   0.7% 0.2% -1.0% -1.0% 11.6% -3.5% -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)   621 657 649 647 753 689 0 0   Balance sheet change%   7.3% 5.8% -1.2% -0.3% 16.3% -8.5% -100.0% 0.0%   Added value   19.7 21.9 22.2 23.0 49.1 40.1 0.0 0.0   Added value %   2.4% 2.6% 2.3% 2.5% 4.5% 3.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   2.4% 2.6% 2.3% 2.5% 4.5% 3.9% 0.0% 0.0%   EBIT %   2.4% 2.6% 2.3% 2.5% 4.5% 3.9% 0.0% 0.0%   EBIT to gross profit (%)   2.8% 3.0% 2.7% 2.9% 5.4% 4.9% 0.0% 0.0%   Net Earnings %   2.4% 2.4% 2.8% 2.4% 4.0% 3.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.4% 2.4% 2.8% 2.4% 4.0% 3.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.4% 2.4% 2.8% 2.4% 4.0% 3.3% 0.0% 0.0%   ROA %   3.6% 3.6% 4.6% 4.1% 7.5% 6.0% 0.0% 0.0%   ROI %   4.7% 4.6% 5.7% 5.1% 9.9% 8.0% 0.0% 0.0%   ROE %   12.3% 13.4% 19.4% 16.9% 30.8% 22.5% 0.0% 0.0%   1.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   25.9% 21.1% 21.1% 20.4% 20.5% 20.7% 0.0% 0.0%   Relative indebtedness %   55.2% 60.5% 51.6% 54.2% 54.3% 52.9% 0.0% 0.0%   Relative net indebtedness %   50.2% 47.7% 45.3% 52.3% 49.0% 48.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,412.7% 1,106.2% 1,408.9% 1,535.9% 668.1% 871.3% 0.0% 0.0%   Gearing %   198.7% 253.7% 273.6% 280.6% 250.1% 280.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.9% 0.8% 1.0% 2.2% 2.5% 0.0% 0.0%   1.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.4 1.4 1.3 1.3 1.3 0.0 0.0   Current Ratio   1.5 1.4 1.3 1.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   40.9 109.1 61.0 17.9 58.3 49.6 0.0 0.0   1.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   165.2 128.6 128.3 139.2 118.9 115.3 0.0 0.0   Trade creditors turnover (days)   49.1 44.2 37.5 58.4 96.5 86.1 0.0 0.0   Current assets / Net sales %   72.8% 75.0% 65.2% 66.0% 65.9% 65.5% 0.0% 0.0%   Net working capital   191.2 189.5 163.4 143.2 157.6 159.3 0.0 0.0   Net working capital %   23.0% 22.2% 16.9% 15.3% 14.4% 15.5% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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