Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BC BUSINESS DEVELOPMENT 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   1.5% 1.0% 0.8% 1.1% 1.5% 1.1% 8.9% 8.9%   Credit score (0-100)   78 87 91 83 75 82 28 28   Credit rating   A A AA A A A BB BB   Credit limit (kDKK)   44.0 767.2 1,188.8 622.2 108.5 1,034.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   167 827 -21.5 227 158 -154 0.0 0.0   EBITDA   -853 517 -559 -552 -272 -525 0.0 0.0   EBIT   -853 517 -559 -552 -272 -525 0.0 0.0   Pre-tax profit (PTP)   4,195.4 1,707.5 1,260.5 1,078.2 14,752.5 841.1 0.0 0.0   Net earnings   4,271.0 1,574.0 1,354.0 1,176.1 14,819.1 854.9 0.0 0.0   Pre-tax profit without non-rec. items   4,195 1,708 1,260 1,078 14,753 841 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   12,216 13,736 15,034 16,154 30,916 31,712 5,520 5,520   Interest-bearing liabilities   891 567 278 345 1,194 676 0.0 0.0   Balance sheet total (assets)   13,582 16,274 17,448 20,480 37,169 38,045 5,520 5,520   Net Debt   245 484 224 75.0 920 -2,745 -5,520 -5,520     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   167 827 -21.5 227 158 -154 0.0 0.0   Gross profit growth   -62.6% 396.1% 0.0% 0.0% -30.6% 0.0% 0.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   13,582 16,274 17,448 20,480 37,169 38,045 5,520 5,520   Balance sheet change%   44.2% 19.8% 7.2% 17.4% 81.5% 2.4% -85.5% 0.0%   Added value   -853.0 517.3 -559.2 -552.4 -271.6 -525.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 -12 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -511.6% 62.5% 2,601.1% -242.9% -172.2% 342.2% 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 %   38.2% 12.2% 7.9% 6.5% 52.2% 2.9% 0.0% 0.0%   ROI %   39.3% 13.3% 9.0% 7.7% 61.9% 3.4% 0.0% 0.0%   ROE %   42.3% 12.1% 9.4% 7.5% 63.0% 2.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   89.9% 84.4% 86.2% 78.9% 83.2% 83.4% 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, %   -28.7% 93.5% -40.1% -13.6% -338.6% 522.6% 0.0% 0.0%   Gearing %   7.3% 4.1% 1.8% 2.1% 3.9% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.5% 15.6% 16.1% 47.3% 39.4% 26.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   4.1 2.8 2.7 2.2 1.7 1.5 0.0 0.0   Current Ratio   4.1 2.8 2.7 2.2 1.7 1.5 0.0 0.0   Cash and cash equivalent   646.3 83.0 53.9 270.3 273.9 3,421.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,278.0 4,642.5 4,217.6 4,432.6 4,088.5 3,186.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -853 517 -280 -276 -136 -263 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -853 517 -280 -276 -136 -263 0 0   EBIT / employee   -853 517 -280 -276 -136 -263 0 0   Net earnings / employee   4,271 1,574 677 588 7,410 427 0 0