Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEZIT 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 N/A 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   0.0% 1.3% 1.1% 0.7% 0.7% 1.1% 8.5% 8.3%   Credit score (0-100)   0 81 83 94 93 84 29 29   Credit rating   N/A A A AA AA A BB BB   Credit limit (kDKK)   0.0 64.9 402.2 1,533.0 1,164.3 595.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 185 823 1,797 1,081 674 0.0 0.0   EBITDA   0.0 185 823 1,797 1,081 674 0.0 0.0   EBIT   0.0 107 458 1,400 695 287 0.0 0.0   Pre-tax profit (PTP)   0.0 8.5 160.0 1,140.3 2,010.0 24.9 0.0 0.0   Net earnings   0.0 5.5 124.7 893.6 1,542.6 14.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 8.5 160 1,140 2,010 24.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 21,611 21,840 19,395 19,352 19,348 0.0 0.0   Shareholders equity total   0.0 3,055 10,130 11,024 12,566 12,581 6,581 6,581   Interest-bearing liabilities   0.0 22,179 14,884 16,917 6,038 6,830 0.0 0.0   Balance sheet total (assets)   0.0 25,856 25,617 28,940 19,647 19,787 6,581 6,581   Net Debt   0.0 18,352 11,277 7,532 5,957 6,630 -6,581 -6,581     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 185 823 1,797 1,081 674 0.0 0.0   Gross profit growth   0.0% 0.0% 343.9% 118.4% -39.8% -37.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 25,856 25,617 28,940 19,647 19,787 6,581 6,581   Balance sheet change%   0.0% 0.0% -0.9% 13.0% -32.1% 0.7% -66.7% 0.0%   Added value   0.0 185.4 822.9 1,797.3 1,092.8 673.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 21,533 -137 -2,842 -428 -391 -19,348 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 57.9% 55.7% 77.9% 64.3% 42.6% 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 %   0.0% 0.4% 1.8% 5.1% 8.9% 1.5% 0.0% 0.0%   ROI %   0.0% 0.4% 1.8% 5.2% 9.2% 1.5% 0.0% 0.0%   ROE %   0.0% 0.2% 1.9% 8.4% 13.1% 0.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 11.8% 39.5% 38.1% 64.0% 63.6% 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, %   0.0% 9,899.9% 1,370.3% 419.1% 550.9% 983.8% 0.0% 0.0%   Gearing %   0.0% 725.9% 146.9% 153.5% 48.0% 54.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 1.6% 1.6% 1.4% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 2.9 8.0 0.3 0.3 0.0 0.0   Current Ratio   0.0 0.5 2.9 8.0 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 3,826.5 3,607.2 9,385.2 80.5 200.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 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   0.0 -3,664.3 2,481.6 8,345.4 -733.7 -916.7 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 N/A 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 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