Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Benjamin Gredsted Holding 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 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   9.6% 2.7% 3.0% 7.2% 2.6% 14.3% 17.9% 17.9%   Credit score (0-100)   27 61 57 32 61 14 8 8   Credit rating   BB BBB BBB BBB BBB BB 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 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   127 0 0 0 0 0 0 0   Gross profit   123 -3.8 -3.9 -5.0 -7.3 -8.7 0.0 0.0   EBITDA   123 -3.8 -3.9 -5.0 -7.3 -8.7 0.0 0.0   EBIT   123 -3.8 -3.9 -5.0 -7.3 -8.7 0.0 0.0   Pre-tax profit (PTP)   122.1 254.9 81.4 -86.3 273.8 -138.8 0.0 0.0   Net earnings   123.0 255.5 81.6 -87.1 275.2 -139.5 0.0 0.0   Pre-tax profit without non-rec. items   122 255 81.4 -86.3 274 -139 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   173 374 401 257 475 277 227 227   Interest-bearing liabilities   0.9 0.1 0.1 0.1 0.1 0.9 0.0 0.0   Balance sheet total (assets)   228 506 515 301 516 338 227 227   Net Debt   -4.3 -33.9 -28.3 -28.1 -0.5 0.9 -227 -227     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   127 0 0 0 0 0 0 0   Net sales growth   156.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   123 -3.8 -3.9 -5.0 -7.3 -8.7 0.0 0.0   Gross profit growth   168.6% 0.0% -3.3% -29.0% -45.2% -20.3% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 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)   228 506 515 301 516 338 227 227   Balance sheet change%   99.0% 121.9% 1.8% -41.6% 71.3% -34.4% -33.0% 0.0%   Added value   123.0 -3.8 -3.9 -5.0 -7.3 -8.7 0.0 0.0   Added value %   96.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 %   96.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   96.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   96.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   96.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   96.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   71.8% 69.4% 17.0% -20.8% 67.9% -32.3% 0.0% 0.0%   ROI %   88.4% 93.0% 22.4% -25.8% 75.7% -36.7% 0.0% 0.0%   ROE %   91.3% 93.3% 21.0% -26.5% 75.2% -37.1% 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 %   75.8% 74.0% 77.8% 85.4% 92.1% 81.8% 100.0% 100.0%   Relative indebtedness %   43.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   39.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -3.5% 903.8% 730.5% 562.1% 6.4% -10.2% 0.0% 0.0%   Gearing %   0.5% 0.0% 0.0% 0.0% 0.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.1% 0.0% 9,948.1% 2,648.1% 6,294.4% 177.0% 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   0.9 1.5 3.3 5.6 4.5 5.5 0.0 0.0   Current Ratio   0.9 1.5 3.3 5.6 4.5 5.5 0.0 0.0   Cash and cash equivalent   5.2 33.9 28.4 28.2 0.5 0.0 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 %   40.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -3.9 65.1 263.2 203.6 142.2 276.7 0.0 0.0   Net working capital %   -3.1% 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   127 0 0 0 0 0 0 0   Added value / employee   123 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   123 0 0 0 0 0 0 0   EBIT / employee   123 0 0 0 0 0 0 0   Net earnings / employee   123 0 0 0 0 0 0 0