Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEMIIT 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   3.9% 5.7% 5.4% 5.0% 2.9% 6.5% 18.2% 18.0%   Credit score (0-100)   52 41 42 42 57 36 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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   1,377 1,724 1,944 1,654 1,828 1,568 0.0 0.0   EBITDA   78.0 -44.9 97.7 104 203 -90.5 0.0 0.0   EBIT   52.9 -131 11.8 17.5 113 -159 0.0 0.0   Pre-tax profit (PTP)   52.9 -133.4 9.3 13.6 96.2 -184.2 0.0 0.0   Net earnings   41.3 -105.0 6.6 10.2 74.2 -143.8 0.0 0.0   Pre-tax profit without non-rec. items   52.9 -133 9.3 13.6 96.2 -184 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   100 87.4 58.3 44.2 11.3 0.0 0.0 0.0   Shareholders equity total   196 90.6 97.2 107 182 37.8 -458 -458   Interest-bearing liabilities   0.0 14.8 10.4 255 317 280 458 458   Balance sheet total (assets)   513 632 1,300 928 1,011 835 0.0 0.0   Net Debt   -68.1 14.8 -283 255 317 280 458 458     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   1,377 1,724 1,944 1,654 1,828 1,568 0.0 0.0   Gross profit growth   -8.8% 25.2% 12.8% -14.9% 10.5% -14.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   200.0% 0.0% 0.0% 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)   513 632 1,300 928 1,011 835 0 0   Balance sheet change%   51.0% 23.3% 105.7% -28.6% 9.0% -17.5% -100.0% 0.0%   Added value   78.0 -44.9 97.7 103.5 199.2 -90.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 128 304 -157 -179 -136 -476 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -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 (%)   3.8% -7.6% 0.6% 1.1% 6.2% -10.1% 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 %   12.4% -22.9% 1.2% 1.6% 11.7% -17.2% 0.0% 0.0%   ROI %   29.7% -85.9% 11.1% 7.4% 26.2% -38.7% 0.0% 0.0%   ROE %   23.6% -73.4% 7.0% 10.0% 51.3% -131.1% 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 %   38.1% 14.3% 7.5% 11.6% 18.0% 4.5% -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, %   -87.3% -32.9% -289.7% 246.7% 156.4% -310.0% 0.0% 0.0%   Gearing %   0.0% 16.3% 10.7% 237.7% 174.8% 741.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 34.5% 20.0% 2.9% 5.9% 8.6% 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   1.4 0.5 0.5 0.3 0.5 0.4 0.0 0.0   Current Ratio   1.4 0.5 0.5 0.3 0.5 0.4 0.0 0.0   Cash and cash equivalent   68.1 0.0 293.5 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   109.0 -247.6 -626.6 -545.6 -378.6 -458.0 -229.1 -229.1   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   26 -15 33 35 66 -30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   26 -15 33 35 68 -30 0 0   EBIT / employee   18 -44 4 6 38 -53 0 0   Net earnings / employee   14 -35 2 3 25 -48 0 0