Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENTSEN EMBALLAGE 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   1.6% 1.5% 1.2% 1.4% 1.0% 0.8% 9.3% 9.1%   Credit score (0-100)   77 78 82 76 86 90 27 27   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   9.5 19.9 142.5 40.1 449.0 612.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   4,701 6,084 6,971 8,213 9,853 8,591 0.0 0.0   EBITDA   1,274 2,014 2,261 2,691 3,436 1,983 0.0 0.0   EBIT   1,199 1,735 1,971 2,535 3,272 1,867 0.0 0.0   Pre-tax profit (PTP)   1,191.3 1,700.8 1,952.1 2,550.3 3,245.6 1,755.9 0.0 0.0   Net earnings   925.1 1,318.4 1,517.0 1,981.9 2,524.6 1,363.8 0.0 0.0   Pre-tax profit without non-rec. items   1,191 1,701 1,952 2,550 3,246 1,756 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   1,816 1,886 1,771 1,664 1,780 1,831 0.0 0.0   Shareholders equity total   2,240 2,659 3,176 3,858 4,682 4,046 1,746 1,746   Interest-bearing liabilities   1,760 1,591 1,519 2,312 1,379 811 0.0 0.0   Balance sheet total (assets)   7,268 8,116 8,450 10,550 9,546 7,940 1,746 1,746   Net Debt   1,749 1,135 717 1,359 1,223 -658 -1,746 -1,746     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   4,701 6,084 6,971 8,213 9,853 8,591 0.0 0.0   Gross profit growth   9.7% 29.4% 14.6% 17.8% 20.0% -12.8% -100.0% 0.0%   Employees   6 7 6 6 6 7 0 0   Employee growth %   20.0% 16.7% -14.3% 0.0% 0.0% 16.7% -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)   7,268 8,116 8,450 10,550 9,546 7,940 1,746 1,746   Balance sheet change%   60.5% 11.7% 4.1% 24.8% -9.5% -16.8% -78.0% 0.0%   Added value   1,274.4 2,013.9 2,261.4 2,691.0 3,427.5 1,982.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,699 -209 -406 -262 -49 -65 -1,831 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 (%)   25.5% 28.5% 28.3% 30.9% 33.2% 21.7% 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 %   20.3% 22.6% 24.0% 27.4% 32.9% 21.4% 0.0% 0.0%   ROI %   37.6% 41.2% 43.0% 47.2% 54.0% 34.3% 0.0% 0.0%   ROE %   40.6% 53.8% 52.0% 56.4% 59.1% 31.3% 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 %   30.8% 32.8% 37.6% 36.6% 49.0% 51.0% 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, %   137.2% 56.4% 31.7% 50.5% 35.6% -33.2% 0.0% 0.0%   Gearing %   78.5% 59.8% 47.8% 59.9% 29.5% 20.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 2.0% 2.1% 2.8% 3.1% 10.6% 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   1.0 1.3 1.5 1.4 1.8 1.8 0.0 0.0   Current Ratio   1.1 1.4 1.6 1.5 1.9 1.9 0.0 0.0   Cash and cash equivalent   10.8 455.8 801.7 952.7 156.1 1,468.1 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   424.9 1,779.0 2,396.7 2,985.0 3,650.6 2,918.4 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   212 288 377 448 571 283 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   212 288 377 448 573 283 0 0   EBIT / employee   200 248 329 422 545 267 0 0   Net earnings / employee   154 188 253 330 421 195 0 0