Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERNER 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   10.9% 12.0% 6.7% 8.1% 5.2% 4.8% 15.6% 15.4%   Credit score (0-100)   24 21 36 29 42 44 12 13   Credit rating   BB BB BBB BB BBB BBB BB BB   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)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   73,438 66,604 64,863 59,499 59,322 50,866 0.0 0.0   EBITDA   -9,922 -11,733 -2,488 -4,903 -3,703 -9,631 0.0 0.0   EBIT   -9,922 -11,733 -2,488 -4,903 -3,703 -9,631 0.0 0.0   Pre-tax profit (PTP)   -10,426.0 -12,486.0 -3,954.0 -6,279.0 -5,427.8 -10,727.4 0.0 0.0   Net earnings   -10,426.0 -12,486.0 -3,954.0 -6,279.0 -5,265.7 -10,727.4 0.0 0.0   Pre-tax profit without non-rec. items   -9,922 -11,733 -2,488 -4,903 -5,428 -10,727 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 6,329 5,570 0.0 0.0   Shareholders equity total   0.0 -3,556 -7,510 -13,789 10,945 5,468 -5,832 -5,832   Interest-bearing liabilities   0.0 0.0 0.0 0.0 18,541 16,049 5,832 5,832   Balance sheet total (assets)   53,156 52,211 50,829 42,570 47,840 39,744 0.0 0.0   Net Debt   0.0 0.0 0.0 0.0 13,788 15,385 5,832 5,832     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   73,438 66,604 64,863 59,499 59,322 50,866 0.0 0.0   Gross profit growth   3.4% -9.3% -2.6% -8.3% -0.3% -14.3% -100.0% 0.0%   Employees   105 96 83 73 72 66 0 0   Employee growth %   -2.8% -8.6% -13.5% -12.0% -1.4% -8.3% -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)   53,156 52,211 50,829 42,570 47,840 39,744 0 0   Balance sheet change%   0.6% -1.8% -2.6% -16.2% 12.4% -16.9% -100.0% 0.0%   Added value   -9,922.0 -11,733.0 -2,488.0 -4,903.0 -3,703.2 -9,631.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,938 0 0 0 6,329 -759 -5,570 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   -13.5% -17.6% -3.8% -8.2% -6.2% -18.9% 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 %   -18.7% -21.5% -4.4% -8.5% -7.1% -21.9% 0.0% 0.0%   ROI %   -21.9% -21.5% -4.4% -8.5% -6.6% -19.0% 0.0% 0.0%   ROE %   -145.2% 702.2% 71.5% 59.0% 370.4% -130.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 22.9% 13.8% -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, %   0.0% 0.0% 0.0% 0.0% -372.3% -159.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 169.4% 293.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 18.8% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 3.5 2.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 6.5 5.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4,752.7 664.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 0.0 0.0 0.0 35,117.4 27,533.3 -2,916.0 -2,916.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -94 -122 -30 -67 -51 -146 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -94 -122 -30 -67 -51 -146 0 0   EBIT / employee   -94 -122 -30 -67 -51 -146 0 0   Net earnings / employee   -99 -130 -48 -86 -73 -163 0 0