Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S BENT NEERGAARD

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 1.6% 1.3% 1.4% 1.2% 1.4% 10.7% 10.6%   Credit score (0-100)   76 77 80 77 81 78 22 23   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   7.4 10.0 95.8 33.9 178.3 51.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   194 207 335 312 475 447 0.0 0.0   EBITDA   194 207 335 312 334 443 0.0 0.0   EBIT   159 171 300 269 550 394 0.0 0.0   Pre-tax profit (PTP)   588.9 170.1 4,404.0 287.0 551.7 358.3 0.0 0.0   Net earnings   457.7 131.0 3,450.6 244.7 429.3 278.5 0.0 0.0   Pre-tax profit without non-rec. items   589 170 4,404 287 552 358 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   5,084 5,099 9,253 9,210 9,966 9,645 0.0 0.0   Shareholders equity total   3,582 3,713 7,164 5,408 5,837 6,116 5,616 5,616   Interest-bearing liabilities   2,836 2,369 2,967 4,618 4,679 5,096 0.0 0.0   Balance sheet total (assets)   7,590 7,562 12,237 13,501 13,300 14,203 5,616 5,616   Net Debt   2,830 2,204 2,631 4,167 4,195 4,721 -5,616 -5,616     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   194 207 335 312 475 447 0.0 0.0   Gross profit growth   -34.9% 6.5% 62.1% -6.9% 52.1% -5.8% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 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)   7,590 7,562 12,237 13,501 13,300 14,203 5,616 5,616   Balance sheet change%   22.3% -0.4% 61.8% 10.3% -1.5% 6.8% -60.5% 0.0%   Added value   194.2 206.8 335.1 311.9 592.1 443.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   863 -21 4,119 -85 583 -371 -9,645 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   81.7% 82.8% 89.4% 86.4% 115.8% 88.2% 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 %   10.5% 3.0% 44.9% 2.5% 4.4% 3.0% 0.0% 0.0%   ROI %   11.4% 3.3% 49.0% 2.8% 5.0% 3.4% 0.0% 0.0%   ROE %   13.7% 3.6% 63.5% 3.9% 7.6% 4.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   47.2% 49.1% 58.5% 40.1% 43.9% 43.1% 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, %   1,457.6% 1,066.0% 785.1% 1,335.7% 1,257.7% 1,065.1% 0.0% 0.0%   Gearing %   79.2% 63.8% 41.4% 85.4% 80.1% 83.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 2.1% 1.6% 1.0% 0.8% 1.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.8 0.8 0.3 0.4 0.4 0.0 0.0   Current Ratio   1.3 1.4 1.4 0.8 0.7 0.9 0.0 0.0   Cash and cash equivalent   5.3 164.9 336.3 451.7 484.0 374.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   594.9 719.6 875.2 -888.9 -1,191.8 -593.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 312 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 312 0 0 0 0   EBIT / employee   0 0 0 269 0 0 0 0   Net earnings / employee   0 0 0 245 0 0 0 0