Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bente Birch Invest 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  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% 0.3% 0.3%   Bankruptcy risk   1.5% 1.3% 15.6% 2.2% 2.5% 1.4% 8.3% 8.3%   Credit score (0-100)   78 81 12 64 62 76 29 29   Credit rating   A A BB BBB BBB A BB BB   Credit limit (kDKK)   29.4 92.8 0.0 0.9 0.0 43.7 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   140 235 121 24,698 -106 -83.9 0.0 0.0   EBITDA   140 235 121 24,698 -106 -83.9 0.0 0.0   EBIT   140 235 121 24,698 -106 -83.9 0.0 0.0   Pre-tax profit (PTP)   123.8 219.3 103.9 25,998.6 -2,608.7 1,692.6 0.0 0.0   Net earnings   85.3 158.2 85.0 20,132.5 -2,609.8 1,691.0 0.0 0.0   Pre-tax profit without non-rec. items   124 219 104 25,999 -2,609 1,693 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   9,300 9,300 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   7,224 7,382 21,543 12,103 5,713 7,346 6,776 6,776   Interest-bearing liabilities   437 415 392 3,209 5,514 6,213 0.0 0.0   Balance sheet total (assets)   9,381 9,715 27,472 15,662 12,582 14,326 6,776 6,776   Net Debt   356 119 163 2,824 5,507 6,195 -6,776 -6,776     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   140 235 121 24,698 -106 -83.9 0.0 0.0   Gross profit growth   -54.9% 68.0% -48.8% 20,380.5% 0.0% 20.7% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   9,381 9,715 27,472 15,662 12,582 14,326 6,776 6,776   Balance sheet change%   -0.2% 3.6% 182.8% -43.0% -19.7% 13.9% -52.7% 0.0%   Added value   140.0 235.3 120.6 24,697.8 -105.7 -83.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -23,436 33,320 -19,184 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   1.5% 2.5% 0.6% 121.6% 4.8% 16.9% 0.0% 0.0%   ROI %   1.5% 2.5% 0.7% 123.0% 5.1% 18.4% 0.0% 0.0%   ROE %   1.2% 2.2% 0.6% 119.7% -29.3% 25.9% 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 %   77.0% 76.0% 78.4% 77.3% 45.4% 51.3% 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, %   253.9% 50.5% 134.9% 11.4% -5,208.3% -7,386.1% 0.0% 0.0%   Gearing %   6.0% 5.6% 1.8% 26.5% 96.5% 84.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.8% 4.1% 12.3% 75.3% 10.0% 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   0.4 1.8 0.8 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.4 1.8 49.6 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   81.1 296.1 229.6 385.1 6.8 18.0 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 0.0 108.7 137.1 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   -117.0 189.3 26,918.2 -3,167.9 -6,742.0 -6,871.4 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   0 235 121 24,698 -106 -84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 235 121 24,698 -106 -84 0 0   EBIT / employee   0 235 121 24,698 -106 -84 0 0   Net earnings / employee   0 158 85 20,133 -2,610 1,691 0 0