Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BECK PACK SYSTEMS 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% 1.5% 1.5%   Bankruptcy risk   0.5% 28.4% 39.0% 38.9% 1.1% 0.7% 7.8% 7.7%   Credit score (0-100)   99 3 0 0 85 93 31 32   Credit rating   AA B C C A AA BB BB   Credit limit (kDKK)   16,111.1 0.0 0.0 0.0 12,862.2 25,320.8 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   79,907 108,424 102,741 109,830 144,807 95,430 0.0 0.0   EBITDA   58,044 79,059 73,931 79,655 117,575 74,466 0.0 0.0   EBIT   53,436 79,059 73,931 79,655 112,587 68,834 0.0 0.0   Pre-tax profit (PTP)   70,871.0 72,961.0 73,017.0 80,822.0 139,091.0 100,565.0 0.0 0.0   Net earnings   59,241.0 72,961.0 73,017.0 80,822.0 114,539.0 85,135.0 0.0 0.0   Pre-tax profit without non-rec. items   70,871 79,059 73,931 79,655 139,091 100,565 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   30,617 0.0 0.0 0.0 39,121 39,844 0.0 0.0   Shareholders equity total   124,853 0.0 0.0 0.0 201,569 214,455 26,450 26,450   Interest-bearing liabilities   56,955 0.0 0.0 0.0 1,770 891 0.0 0.0   Balance sheet total (assets)   196,349 0.0 0.0 0.0 222,956 230,033 26,450 26,450   Net Debt   56,909 0.0 0.0 0.0 -4,048 -29,300 -26,450 -26,450     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   79,907 108,424 102,741 109,830 144,807 95,430 0.0 0.0   Gross profit growth   19.4% 35.7% -5.2% 6.9% 31.8% -34.1% -100.0% 0.0%   Employees   0 0 0 0 45 34 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -24.4% -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)   196,349 0 0 0 222,956 230,033 26,450 26,450   Balance sheet change%   -2.6% -100.0% 0.0% 0.0% 0.0% 3.2% -88.5% 0.0%   Added value   58,044.0 79,059.0 73,931.0 79,655.0 112,587.0 74,466.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,533 -33,607 0 0 34,133 -4,909 -39,844 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 5.0 5.0 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 (%)   66.9% 72.9% 72.0% 72.5% 77.7% 72.1% 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 %   36.6% 80.5% 0.0% 0.0% 62.8% 44.7% 0.0% 0.0%   ROI %   39.6% 86.3% 0.0% 0.0% 68.2% 47.9% 0.0% 0.0%   ROE %   49.2% 116.9% 0.0% 0.0% 56.8% 40.9% 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 %   63.6% 0.0% 0.0% 0.0% 90.4% 93.2% 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, %   98.0% 0.0% 0.0% 0.0% -3.4% -39.3% 0.0% 0.0%   Gearing %   45.6% 0.0% 0.0% 0.0% 0.9% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.0% 0.0% 0.0% 101.1% 45.8% 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 0.0 0.0 0.0 1.8 3.4 0.0 0.0   Current Ratio   0.6 0.0 0.0 0.0 3.7 5.0 0.0 0.0   Cash and cash equivalent   46.0 0.0 0.0 0.0 5,818.0 30,191.0 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 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   -23,597.0 0.0 0.0 0.0 50,014.0 54,479.0 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  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 0 0 0 2,502 2,190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,613 2,190 0 0   EBIT / employee   0 0 0 0 2,502 2,025 0 0   Net earnings / employee   0 0 0 0 2,545 2,504 0 0