Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENDSEN R&D 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 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% 1.9% 1.9%   Bankruptcy risk   6.3% 12.2% 9.9% 32.5% 15.9% 9.1% 15.5% 15.5%   Credit score (0-100)   39 21 25 0 11 26 13 13   Credit rating   BBB BB BB C BB BB BB BB   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 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   204 580 911 366 113 1,106 0.0 0.0   EBITDA   204 219 446 -251 60.8 1,009 0.0 0.0   EBIT   204 219 446 -251 60.8 1,009 0.0 0.0   Pre-tax profit (PTP)   203.1 198.1 440.2 -810.7 -11.5 1,118.2 0.0 0.0   Net earnings   155.6 149.9 342.7 -755.2 -24.7 890.7 0.0 0.0   Pre-tax profit without non-rec. items   203 198 440 -811 -11.5 1,118 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,006 -856 183 -572 -596 294 144 144   Interest-bearing liabilities   1,258 770 0.0 0.1 544 146 0.0 0.0   Balance sheet total (assets)   350 307 477 240 349 1,305 144 144   Net Debt   1,148 747 -226 -122 371 144 -144 -144     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   204 580 911 366 113 1,106 0.0 0.0   Gross profit growth   0.0% 184.9% 57.0% -59.8% -69.2% 880.4% -100.0% 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)   350 307 477 240 349 1,305 144 144   Balance sheet change%   -38.4% -12.2% 55.2% -49.6% 45.4% 273.8% -88.9% 0.0%   Added value   203.6 218.7 445.7 -250.8 60.8 1,008.5 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 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% 37.7% 48.9% -68.5% 54.0% 91.2% 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 %   13.2% 17.4% 54.8% 47.7% 15.1% 79.8% 0.0% 0.0%   ROI %   16.2% 21.6% 92.7% -882.1% -3.9% 227.2% 0.0% 0.0%   ROE %   33.9% 45.7% 139.7% -356.6% -8.4% 276.8% 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 %   -74.2% -73.6% 38.5% -70.4% -63.1% 22.5% 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, %   564.0% 341.5% -50.7% 48.7% 609.1% 14.3% 0.0% 0.0%   Gearing %   -125.0% -89.9% 0.0% -0.0% -91.3% 49.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.0% 0.5% 4,317.1% 0.3% 0.0% 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   0.2 0.3 1.6 0.3 0.4 1.3 0.0 0.0   Current Ratio   0.3 0.3 1.6 0.3 0.4 1.3 0.0 0.0   Cash and cash equivalent   109.1 22.9 226.2 122.1 173.7 1.5 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 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   -1,015.6 -856.4 183.4 -571.8 -596.4 294.3 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   0 219 446 -251 61 1,009 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 219 446 -251 61 1,009 0 0   EBIT / employee   0 219 446 -251 61 1,009 0 0   Net earnings / employee   0 150 343 -755 -25 891 0 0