Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEST TALENT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2%   Bankruptcy risk   2.2% 1.3% 2.3% 1.0% 1.2% 1.0% 16.7% 16.4%   Credit score (0-100)   67 81 64 84 82 86 10 11   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 25.9 0.0 160.6 146.3 293.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,211 1,557 1,232 2,816 3,888 3,580 0.0 0.0   EBITDA   54.5 396 42.2 1,035 1,818 1,279 0.0 0.0   EBIT   54.5 396 37.8 1,031 1,813 1,274 0.0 0.0   Pre-tax profit (PTP)   36.9 382.1 26.2 1,024.1 1,812.0 1,282.7 0.0 0.0   Net earnings   25.6 292.7 20.0 786.3 1,397.5 1,002.8 0.0 0.0   Pre-tax profit without non-rec. items   36.9 382 29.9 1,024 1,812 1,283 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 19.6 14.8 10.0 5.2 0.0 0.0   Shareholders equity total   1,269 1,561 981 1,768 2,665 2,468 68.0 68.0   Interest-bearing liabilities   374 118 221 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,043 2,314 1,973 2,674 3,833 3,412 68.0 68.0   Net Debt   -70.5 -361 -82.9 -1,090 -2,588 -1,807 -68.0 -68.0     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,211 1,557 1,232 2,816 3,888 3,580 0.0 0.0   Gross profit growth   -34.5% 28.5% -20.8% 128.6% 38.1% -7.9% -100.0% 0.0%   Employees   2 2 2 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 33.3% -100.0% 0.0%   Employee expenses   -1,156.9 -1,160.5 -1,190.0 -1,781.0 -2,070.4 -2,301.0 0.0 0.0   Balance sheet total (assets)   2,043 2,314 1,973 2,674 3,833 3,412 68 68   Balance sheet change%   -10.6% 13.3% -14.7% 35.5% 43.3% -11.0% -98.0% 0.0%   Added value   1,211.4 1,556.5 1,232.2 2,816.4 3,888.2 3,580.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 15 -10 -10 -10 -5 0   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 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   4.5% 25.4% 3.1% 36.6% 46.6% 35.6% 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 %   2.5% 18.2% 1.8% 44.3% 55.7% 35.5% 0.0% 0.0%   ROI %   3.2% 22.6% 2.4% 67.2% 80.9% 50.0% 0.0% 0.0%   ROE %   1.9% 20.7% 1.6% 57.2% 63.1% 39.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   45.0% 67.5% 49.7% 66.1% 69.5% 72.3% 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, %   -129.4% -91.2% -196.5% -105.2% -142.4% -141.3% 0.0% 0.0%   Gearing %   29.5% 7.6% 22.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.7% 4.6% 5.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.6 3.9 2.1 4.2 5.1 4.8 0.0 0.0   Current Ratio   2.6 3.9 2.1 4.2 5.1 4.8 0.0 0.0   Cash and cash equivalent   444.9 479.7 304.3 1,089.5 2,588.1 1,807.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,187.2 1,638.4 1,010.5 1,985.5 3,024.1 2,648.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   606 778 616 939 1,296 895 0 0   Employee expenses / employee   -578 -580 -595 -594 -690 -575 0 0   EBITDA / employee   27 198 21 345 606 320 0 0   EBIT / employee   27 198 19 344 604 319 0 0   Net earnings / employee   13 146 10 262 466 251 0 0