Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Benzon & Steenfeldt 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% 0.4% 0.4%   Bankruptcy risk   1.5% 2.4% 3.0% 2.6% 4.0% 2.0% 16.1% 16.1%   Credit score (0-100)   78 64 57 60 49 67 11 11   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   1.3 0.0 -0.0 -0.0 -0.0 -0.1 -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   389 92.2 41.7 346 10.5 582 0.0 0.0   EBITDA   356 273 16.4 346 -177 582 0.0 0.0   EBIT   266 183 16.4 346 -177 582 0.0 0.0   Pre-tax profit (PTP)   161.6 -312.0 -473.2 -191.8 -555.2 39.7 0.0 0.0   Net earnings   124.9 -312.0 -497.2 -191.8 -555.2 39.7 0.0 0.0   Pre-tax profit without non-rec. items   162 -312 -473 -192 -555 39.7 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   5,922 8,762 9,145 8,847 12,531 12,531 0.0 0.0   Shareholders equity total   125 -187 -684 -836 -1,391 -1,352 -1,392 -1,392   Interest-bearing liabilities   11,369 16,933 16,949 16,226 13,588 13,514 1,392 1,392   Balance sheet total (assets)   11,479 17,358 16,910 16,489 12,584 12,555 0.0 0.0   Net Debt   11,369 14,526 16,946 16,225 13,564 13,500 1,392 1,392     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   389 92.2 41.7 346 10.5 582 0.0 0.0   Gross profit growth   0.0% -76.3% -54.8% 729.9% -97.0% 5,460.6% -100.0% 0.0%   Employees   2 2 1 0 0 0 0 0   Employee growth %   0.0% 0.0% -50.0% -100.0% 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)   11,479 17,358 16,910 16,489 12,584 12,555 0 0   Balance sheet change%   0.0% 51.2% -2.6% -2.5% -23.7% -0.2% -100.0% 0.0%   Added value   356.2 272.8 16.4 346.1 -176.8 582.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,831 2,750 384 -299 3,684 0 -12,531 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 -1.0 1.0 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 (%)   68.3% 197.9% 39.3% 100.0% -1,688.6% 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 %   2.8% 1.3% 0.1% 1.8% -1.1% 4.2% 0.0% 0.0%   ROI %   2.8% 1.3% 0.1% 1.9% -1.2% 4.2% 0.0% 0.0%   ROE %   100.0% -3.6% -2.9% -1.1% -3.8% 0.3% 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 %   1.1% -1.1% -3.9% -4.8% -10.0% -9.7% -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, %   3,191.9% 5,324.4% 103,483.5% 4,688.0% -7,672.9% 2,319.0% 0.0% 0.0%   Gearing %   9,101.0% -9,049.4% -2,476.8% -1,940.5% -976.6% -999.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.5% 2.9% 3.1% 2.5% 4.0% 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   0.1 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.5 0.6 0.8 0.7 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 2,406.8 2.7 1.2 23.5 13.8 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   -5,796.7 -5,045.9 -1,436.0 -3,893.0 -10,314.4 -10,411.1 -695.8 -695.8   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   178 136 16 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   178 136 16 0 0 0 0 0   EBIT / employee   133 91 16 0 0 0 0 0   Net earnings / employee   62 -156 -497 0 0 0 0 0