Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BM AUTOTEKNIK A/S - Group 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 N/A 2020 N/A 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% 2.3% 2.3%   Bankruptcy risk   0.0% 0.0% 0.0% 2.7% 0.8% 1.0% 6.9% 6.9%   Credit score (0-100)   0 0 0 59 91 86 35 35   Credit rating   N/A N/A N/A BBB AA A BBB BBB   Credit limit (kDKK)   6,164.1 7,090.4 7,942.1 0.1 7,018.3 6,132.1 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 N/A 2020 N/A 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   27,305 35,840 37,805 42,915 41,436 44,191 0.0 0.0   EBITDA   16,552 24,935 28,440 33,552 31,022 34,207 0.0 0.0   EBIT   16,552 24,935 28,440 33,552 31,022 34,207 0.0 0.0   Pre-tax profit (PTP)   13,706.0 18,887.0 23,050.0 27,001.0 31,637.9 35,497.6 0.0 0.0   Net earnings   13,706.0 18,887.0 23,050.0 27,001.0 24,868.9 27,893.7 0.0 0.0   Pre-tax profit without non-rec. items   16,552 24,935 28,440 33,552 31,638 35,498 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 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 7,511 7,631 0.0 0.0   Shareholders equity total   48,353 52,240 58,790 62,841 62,210 66,105 29,362 29,362   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   55,477 59,713 68,498 68,113 68,360 72,226 29,362 29,362   Net Debt   0.0 0.0 0.0 0.0 -8,003 -14,588 -29,362 -29,362     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   27,305 35,840 37,805 42,915 41,436 44,191 0.0 0.0   Gross profit growth   0.0% 31.3% 5.5% 13.5% -3.4% 6.6% -100.0% 0.0%   Employees   0 0 0 0 49 50 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 2.0% -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)   55,477 59,713 68,498 68,113 68,360 72,226 29,362 29,362   Balance sheet change%   0.0% 7.6% 14.7% -0.6% 0.4% 5.7% -59.3% 0.0%   Added value   16,552.0 24,935.0 28,440.0 33,552.0 31,021.8 34,207.2 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 7,511 120 -7,631 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   60.6% 69.6% 75.2% 78.2% 74.9% 77.4% 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 %   29.8% 43.3% 44.4% 49.1% 46.5% 50.5% 0.0% 0.0%   ROI %   29.8% 43.3% 44.4% 49.1% 48.5% 55.0% 0.0% 0.0%   ROE %   28.3% 37.6% 41.5% 44.4% 39.8% 43.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 91.0% 91.5% 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, %   0.0% 0.0% 0.0% 0.0% -25.8% -42.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 4.2 5.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 8.9 9.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 8,002.9 14,587.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 0.0 45,106.1 47,936.4 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 N/A 2019 N/A 2020 N/A 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 0 633 684 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 633 684 0 0   EBIT / employee   0 0 0 0 633 684 0 0   Net earnings / employee   0 0 0 0 508 558 0 0