Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERSANG & VIND ApS - Group 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% 1.5% 1.5%   Bankruptcy risk   1.2% 3.5% 3.5% 3.3% 1.3% 2.0% 8.6% 8.4%   Credit score (0-100)   83 54 53 53 79 67 29 29   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   531.4 0.0 0.0 0.0 347.7 2.7 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   44,517 41,738 41,184 47,584 47,234 45,351 0.0 0.0   EBITDA   7,725 808 3,421 8,295 10,198 5,359 0.0 0.0   EBIT   2,828 808 3,421 8,295 5,141 -29.5 0.0 0.0   Pre-tax profit (PTP)   2,524.8 1,087.0 2,336.0 6,292.0 4,873.2 -45.1 0.0 0.0   Net earnings   1,912.6 1,087.0 2,336.0 6,292.0 3,567.5 9.2 0.0 0.0   Pre-tax profit without non-rec. items   2,525 808 3,421 8,295 4,873 -45.1 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   25,696 0.0 0.0 0.0 31,681 32,009 0.0 0.0   Shareholders equity total   18,718 18,205 20,443 20,539 20,826 18,560 9,704 9,704   Interest-bearing liabilities   12,169 0.0 0.0 0.0 12,177 8,522 0.0 0.0   Balance sheet total (assets)   56,245 56,380 62,578 61,474 64,448 60,029 9,704 9,704   Net Debt   12,167 0.0 0.0 0.0 12,158 8,514 -9,704 -9,704     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   44,517 41,738 41,184 47,584 47,234 45,351 0.0 0.0   Gross profit growth   -7.1% -6.2% -1.3% 15.5% -0.7% -4.0% -100.0% 0.0%   Employees   91 0 0 0 85 90 0 0   Employee growth %   2.2% -100.0% 0.0% 0.0% 0.0% 5.9% -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)   56,245 56,380 62,578 61,474 64,448 60,029 9,704 9,704   Balance sheet change%   -9.8% 0.2% 11.0% -1.8% 4.8% -6.9% -83.8% 0.0%   Added value   7,725.1 808.0 3,421.0 8,295.0 5,140.6 5,359.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,269 -21,516 -4,488 0 19,500 2,565 -25,888 -6,623   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 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 (%)   6.4% 1.9% 8.3% 17.4% 10.9% -0.1% 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 %   5.0% 1.4% 5.8% 13.4% 8.2% 1.2% 0.0% 0.0%   ROI %   6.3% 1.6% 5.8% 13.4% 9.5% 1.7% 0.0% 0.0%   ROE %   9.3% 5.9% 12.1% 30.7% 17.8% 0.1% 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 %   33.3% 100.0% 100.0% 100.0% 32.3% 30.9% 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, %   157.5% 0.0% 0.0% 0.0% 119.2% 158.9% 0.0% 0.0%   Gearing %   65.0% 0.0% 0.0% 0.0% 58.5% 45.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 0.0% 0.0% 0.0% 5.1% 7.9% 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   1.3 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Current Ratio   1.5 0.0 0.0 0.0 1.3 1.2 0.0 0.0   Cash and cash equivalent   2.5 0.0 0.0 0.0 18.1 8.2 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   9,671.0 0.0 0.0 0.0 8,020.2 5,047.7 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   85 0 0 0 60 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 0 0 0 120 60 0 0   EBIT / employee   31 0 0 0 60 -0 0 0   Net earnings / employee   21 0 0 0 42 0 0 0