Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BACK ELECTRONICS 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% 1.9% 1.9%   Bankruptcy risk   2.0% 2.2% 3.1% 2.4% 5.6% 5.2% 17.3% 17.3%   Credit score (0-100)   70 68 56 62 40 42 9 9   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.3 0.1 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   888 895 665 780 221 391 0.0 0.0   EBITDA   190 199 -6.4 165 -437 -243 0.0 0.0   EBIT   172 182 -11.6 160 -445 -243 0.0 0.0   Pre-tax profit (PTP)   167.8 176.7 -15.6 154.6 -453.3 -242.7 0.0 0.0   Net earnings   129.0 135.9 -15.6 124.5 -453.3 -242.7 0.0 0.0   Pre-tax profit without non-rec. items   168 177 -15.6 155 -453 -243 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   34.9 18.2 13.0 7.8 0.0 0.0 0.0 0.0   Shareholders equity total   1,725 1,561 1,245 1,370 616 374 -126 -126   Interest-bearing liabilities   183 224 557 551 882 858 126 126   Balance sheet total (assets)   2,113 1,923 1,951 2,048 1,545 1,363 0.0 0.0   Net Debt   -607 -371 -178 -494 45.8 -80.6 126 126     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   888 895 665 780 221 391 0.0 0.0   Gross profit growth   -18.0% 0.8% -25.7% 17.3% -71.6% 76.9% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   2,113 1,923 1,951 2,048 1,545 1,363 0 0   Balance sheet change%   -2.5% -9.0% 1.5% 4.9% -24.6% -11.8% -100.0% 0.0%   Added value   190.2 198.6 -6.4 165.0 -439.6 -242.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -33 -10 -10 -16 0 0 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 -1.0 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 (%)   19.3% 20.3% -1.7% 20.5% -201.2% -62.1% 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 %   8.0% 9.0% -0.6% 8.0% -24.8% -16.7% 0.0% 0.0%   ROI %   8.8% 9.9% -0.6% 8.6% -26.0% -17.8% 0.0% 0.0%   ROE %   7.1% 8.3% -1.1% 9.5% -45.6% -49.0% 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 %   81.6% 81.2% 63.8% 66.9% 39.9% 27.4% -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, %   -318.9% -186.8% 2,775.9% -299.7% -10.5% 33.2% 0.0% 0.0%   Gearing %   10.6% 14.3% 44.7% 40.2% 143.0% 229.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.7% 1.0% 0.9% 1.2% 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   2.7 2.2 1.2 1.8 1.1 1.0 0.0 0.0   Current Ratio   5.3 5.2 2.7 3.0 1.6 1.4 0.0 0.0   Cash and cash equivalent   789.9 594.5 734.8 1,045.4 835.8 938.6 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   1,675.1 1,527.7 1,217.2 1,346.9 601.5 358.8 -63.1 -63.1   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   63 66 -2 55 -147 -81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 66 -2 55 -146 -81 0 0   EBIT / employee   57 61 -4 53 -148 -81 0 0   Net earnings / employee   43 45 -5 42 -151 -81 0 0