Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEVI 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.4% 3.9% 4.0% 2.8% 3.9% 7.1% 20.0% 19.7%   Credit score (0-100)   66 52 49 57 50 33 6 6   Credit rating   BBB BBB BBB BBB BBB BBB B B   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   4,381 5,599 3,164 3,025 1,892 1,582 0.0 0.0   EBITDA   1,030 1,170 -856 -155 -2,138 -3,378 0.0 0.0   EBIT   1,015 1,166 -858 -160 -2,173 -3,598 0.0 0.0   Pre-tax profit (PTP)   964.0 1,133.0 -889.0 -201.0 -2,361.0 -4,007.0 0.0 0.0   Net earnings   615.0 882.0 -695.0 -158.0 -1,864.0 -3,169.0 0.0 0.0   Pre-tax profit without non-rec. items   964 1,133 -889 -201 -2,361 -4,007 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   6.0 2.0 0.0 21.0 1,070 850 0.0 0.0   Shareholders equity total   2,019 2,901 2,206 2,048 3,684 515 5.0 5.0   Interest-bearing liabilities   5,794 4,707 4,823 7,029 7,601 10,391 0.0 0.0   Balance sheet total (assets)   12,782 14,487 11,157 14,664 12,928 12,318 5.0 5.0   Net Debt   5,794 4,707 4,823 7,029 7,601 10,391 -5.0 -5.0     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   4,381 5,599 3,164 3,025 1,892 1,582 0.0 0.0   Gross profit growth   60.0% 27.8% -43.5% -4.4% -37.5% -16.4% -100.0% 0.0%   Employees   7 9 8 6 7 7 0 0   Employee growth %   16.7% 28.6% -11.1% -31.3% 18.2% 7.7% -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)   12,782 14,487 11,157 14,664 12,928 12,318 5 5   Balance sheet change%   33.8% 13.3% -23.0% 31.4% -11.8% -4.7% -100.0% 0.0%   Added value   1,030.0 1,170.0 -856.0 -155.0 -2,168.0 -3,378.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -8 -4 16 1,014 -440 -850 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 (%)   23.2% 20.8% -27.1% -5.3% -114.9% -227.4% 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 %   9.1% 8.6% -6.7% -1.2% -15.8% -28.5% 0.0% 0.0%   ROI %   13.3% 15.1% -11.7% -2.0% -21.3% -32.4% 0.0% 0.0%   ROE %   35.9% 35.9% -27.2% -7.4% -65.0% -150.9% 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 %   15.8% 20.0% 19.8% 14.0% 28.5% 4.2% 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, %   562.5% 402.3% -563.4% -4,534.8% -355.5% -307.6% 0.0% 0.0%   Gearing %   287.0% 162.3% 218.6% 343.2% 206.3% 2,017.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.6% 0.7% 0.7% 2.6% 4.5% 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   0.5 0.4 0.4 0.5 0.3 0.4 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.1 1.2 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   1,715.0 2,600.0 1,894.0 1,715.0 2,196.0 -457.0 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 2019/3 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   147 130 -107 -28 -334 -483 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 130 -107 -28 -329 -483 0 0   EBIT / employee   145 130 -107 -29 -334 -514 0 0   Net earnings / employee   88 98 -87 -29 -287 -453 0 0