Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bendixen Mad ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   13.7% 10.8% 11.4% 5.1% 3.9% 3.5% 15.8% 15.5%   Credit score (0-100)   17 24 21 42 50 52 12 13   Credit rating   BB BB BB BBB 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   1,899 0 0 0 0 0 0 0   Gross profit   1,574 -189 -118 657 475 158 0.0 0.0   EBITDA   34.5 -189 -118 447 70.2 99.2 0.0 0.0   EBIT   34.5 -189 -118 447 70.2 99.2 0.0 0.0   Pre-tax profit (PTP)   34.5 -189.1 -130.0 438.9 64.4 94.6 0.0 0.0   Net earnings   26.9 -189.1 -130.0 413.8 48.1 69.2 0.0 0.0   Pre-tax profit without non-rec. items   34.5 -189 -130 439 64.4 94.6 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 0.0 0.0 0.0 0.0   Shareholders equity total   27.0 -163 -293 121 235 304 264 264   Interest-bearing liabilities   0.0 163 163 128 0.0 0.0 0.0 0.0   Balance sheet total (assets)   237 119 87.3 574 799 482 264 264   Net Debt   -187 44.5 120 -387 -579 -262 -264 -264     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   1,899 0 0 0 0 0 0 0   Net sales growth   111.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,574 -189 -118 657 475 158 0.0 0.0   Gross profit growth   111.9% 0.0% 37.4% 0.0% -27.7% -66.7% -100.0% 0.0%   Employees   0 1 1 1 3 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% -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)   237 119 87 574 799 482 264 264   Balance sheet change%   1,009.2% -49.8% -26.5% 557.9% 39.1% -39.7% -45.2% 0.0%   Added value   34.5 -189.1 -118.5 447.3 70.2 99.2 0.0 0.0   Added value %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 100 0 -100 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 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 %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   2.2% 100.0% 100.0% 68.1% 14.8% 62.8% 0.0% 0.0%   Net Earnings %   1.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   26.7% -72.9% -35.8% 93.2% 10.2% 15.4% 0.0% 0.0%   ROI %   176.9% -198.8% -72.6% 216.2% 29.0% 36.7% 0.0% 0.0%   ROE %   137.9% -259.5% -126.2% 398.2% 27.1% 25.7% 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 %   11.4% -57.9% -77.1% 21.0% 29.4% 63.1% 100.0% 100.0%   Relative indebtedness %   11.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -541.6% -23.5% -101.1% -86.6% -823.9% -263.7% 0.0% 0.0%   Gearing %   0.0% -100.0% -55.7% 106.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.1% 4.3% 9.1% 0.0% 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   1.2 0.4 0.1 1.1 1.0 1.8 0.0 0.0   Current Ratio   1.2 0.4 0.1 1.1 1.0 1.8 0.0 0.0   Cash and cash equivalent   186.8 118.8 43.5 515.3 578.6 261.7 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 %   12.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   34.6 -163.2 -336.3 61.5 14.6 136.4 0.0 0.0   Net working capital %   1.8% 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   0 -189 -118 447 23 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -189 -118 447 23 0 0 0   EBIT / employee   0 -189 -118 447 23 0 0 0   Net earnings / employee   0 -189 -130 414 16 0 0 0