Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. BENTIEN 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   23.0% 11.9% 4.3% 6.8% 25.1% 0.0% 18.4% 18.4%   Credit score (0-100)   5 22 49 36 3 0 7 7   Credit rating   B BB BBB BBB B N/A B B   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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,118 1,761 1,619 1,543 950 0.0 0.0 0.0   EBITDA   -339 286 275 -30.4 -392 0.0 0.0 0.0   EBIT   -425 246 228 -79.9 -450 0.0 0.0 0.0   Pre-tax profit (PTP)   -442.3 227.8 200.6 -106.0 -464.6 0.0 0.0 0.0   Net earnings   -376.1 203.3 155.7 -83.9 -470.1 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -442 228 201 -106 -465 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Tangible assets total   196 83.6 367 520 507 0.0 0.0 0.0   Shareholders equity total   -226 -22.2 134 49.7 -420 0.0 0.0 0.0   Interest-bearing liabilities   177 84.9 556 307 292 0.0 0.0 0.0   Balance sheet total (assets)   538 658 1,142 961 732 0.0 0.0 0.0   Net Debt   177 84.9 556 245 207 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e 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   1,118 1,761 1,619 1,543 950 0.0 0.0 0.0   Gross profit growth   0.0% 57.5% -8.1% -4.7% -38.5% -100.0% 0.0% 0.0%   Employees   0 0 0 3 3 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   538 658 1,142 961 732 0 0 0   Balance sheet change%   0.0% 22.4% 73.5% -15.9% -23.8% -100.0% 0.0% 0.0%   Added value   -339.3 285.9 275.3 -30.4 -400.6 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   110 -152 237 103 -70 -507 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 1.0 2.0 -1.0 -2.0 0.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e 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 (%)   -38.0% 14.0% 14.1% -5.2% -47.4% 0.0% 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 %   -55.7% 34.1% 25.1% -7.5% -42.5% 0.0% 0.0% 0.0%   ROI %   -240.7% 188.0% 57.9% -14.8% -138.3% 0.0% 0.0% 0.0%   ROE %   -69.9% 34.0% 39.3% -91.6% -120.3% 0.0% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Equity ratio %   -29.5% -3.3% 11.7% 5.2% -36.5% 0.0% 0.0% 0.0%   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, %   -52.1% 29.7% 201.8% -806.7% -52.6% 0.0% 0.0% 0.0%   Gearing %   -78.3% -383.0% 416.0% 619.1% -69.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.6% 13.8% 8.9% 6.4% 5.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Quick Ratio   0.4 0.8 0.8 0.5 0.2 0.0 0.0 0.0   Current Ratio   0.4 0.8 0.8 0.5 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 62.4 85.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e 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   -443.6 -128.2 -239.8 -492.7 -950.1 0.0 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -10 -134 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -10 -131 0 0 0   EBIT / employee   0 0 0 -27 -150 0 0 0   Net earnings / employee   0 0 0 -28 -157 0 0 0