Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bang & Bonsomer A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 1.7% 2.1% 2.9% 0.9% 1.2% 5.0% 4.5%   Credit score (0-100)   67 73 66 58 86 82 44 47   Credit rating   BBB A A BBB A A BBB BBB   Credit limit (kDKK)   0.1 7.2 0.6 0.0 8,090.2 2,606.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,951 8,583 7,111 42,221 25,853 21,848 0.0 0.0   EBITDA   1,676 4,223 716 28,131 8,849 5,381 0.0 0.0   EBIT   1,270 3,474 -221 28,131 7,162 3,326 0.0 0.0   Pre-tax profit (PTP)   1,058.5 2,929.2 2,513.7 18,016.0 3,123.0 947.0 0.0 0.0   Net earnings   822.0 2,281.0 2,481.0 18,016.0 2,281.0 503.0 0.0 0.0   Pre-tax profit without non-rec. items   1,059 2,929 2,514 28,131 3,123 947 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   19,976 19,370 18,980 0.0 18,196 21,850 0.0 0.0   Shareholders equity total   3,391 5,672 8,152 112,785 115,066 108,069 106,565 106,565   Interest-bearing liabilities   23,414 18,718 79,239 0.0 47,425 36,130 0.0 0.0   Balance sheet total (assets)   31,356 29,976 96,570 263,407 171,230 156,080 106,565 106,565   Net Debt   23,411 18,717 79,238 0.0 47,425 36,130 -92,257 -92,257     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,951 8,583 7,111 42,221 25,853 21,848 0.0 0.0   Gross profit growth   7.4% 23.5% -17.2% 493.7% -38.8% -15.5% -100.0% 0.0%   Employees   10 9 9 21 25 27 0 0   Employee growth %   0.0% -10.0% 0.0% 133.3% 19.0% 8.0% -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)   31,356 29,976 96,570 263,407 171,230 156,080 106,565 106,565   Balance sheet change%   159.6% -4.4% 222.2% 172.8% -35.0% -8.8% -31.7% 0.0%   Added value   1,676.3 4,222.8 715.8 28,131.0 7,162.0 5,381.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18,328 -1,354 -1,327 -18,980 22,247 10,169 -21,850 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   18.3% 40.5% -3.1% 66.6% 27.7% 15.2% 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 %   6.1% 11.4% 6.4% 15.6% 3.7% 2.1% 0.0% 0.0%   ROI %   7.6% 13.6% 7.2% 16.0% 3.8% 2.3% 0.0% 0.0%   ROE %   22.0% 50.3% 35.9% 29.8% 2.0% 0.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   10.8% 18.9% 8.4% 100.0% 67.2% 69.2% 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, %   1,396.6% 443.2% 11,070.6% 0.0% 535.9% 671.4% 0.0% 0.0%   Gearing %   690.5% 330.0% 972.0% 0.0% 41.2% 33.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.7% 3.2% 0.0% 20.7% 6.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.4 0.7 0.0 0.7 0.8 0.0 0.0   Current Ratio   0.8 0.8 1.0 0.0 4.7 3.7 0.0 0.0   Cash and cash equivalent   3.1 0.8 0.8 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,483.7 -2,944.4 -577.4 0.0 113,152.0 82,417.0 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  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   168 469 80 1,340 286 199 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   168 469 80 1,340 354 199 0 0   EBIT / employee   127 386 -25 1,340 286 123 0 0   Net earnings / employee   82 253 276 858 91 19 0 0