Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bernhardshave ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 0.0% 0.8% 2.3% 0.9% 0.9% 8.0% 7.8%   Credit score (0-100)   0 0 91 64 87 90 31 31   Credit rating   N/A N/A AA BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 8,125.5 0.9 6,020.2 6,956.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 7,276 -12,343 7,900 7,271 0.0 0.0   EBITDA   0.0 0.0 7,276 7,663 7,900 7,841 0.0 0.0   EBIT   0.0 0.0 7,266 -12,362 7,881 7,253 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 24,534.5 -14,335.2 5,514.9 4,960.6 0.0 0.0   Net earnings   0.0 0.0 19,096.4 -11,145.4 4,237.3 3,829.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 24,535 -14,335 5,515 4,961 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 280,083 260,064 260,046 260,027 0.0 0.0   Shareholders equity total   0.0 0.0 91,544 80,399 84,636 87,966 87,926 87,926   Interest-bearing liabilities   0.0 0.0 155,728 153,429 151,503 148,879 0.0 0.0   Balance sheet total (assets)   0.0 0.0 286,093 267,443 269,976 270,929 87,926 87,926   Net Debt   0.0 0.0 155,728 153,429 151,503 148,879 -87,926 -87,926     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 7,276 -12,343 7,900 7,271 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -8.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   0 0 286,093 267,443 269,976 270,929 87,926 87,926   Balance sheet change%   0.0% 0.0% 0.0% -6.5% 0.9% 0.4% -67.5% 0.0%   Added value   0.0 0.0 7,276.0 -12,343.0 7,899.8 7,271.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 280,073 -20,037 -37 -37 -260,027 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 99.9% 100.2% 99.8% 99.7% 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 %   0.0% 0.0% 9.2% -4.4% 3.0% 2.8% 0.0% 0.0%   ROI %   0.0% 0.0% 9.4% -4.5% 3.1% 2.8% 0.0% 0.0%   ROE %   0.0% 0.0% 20.9% -13.0% 5.1% 4.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 32.0% 30.1% 31.3% 32.5% 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, %   0.0% 0.0% 2,140.3% 2,002.2% 1,917.8% 1,898.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 170.1% 190.8% 179.0% 169.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.3% 1.4% 1.7% 1.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.6 0.9 1.3 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.9 1.3 1.3 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 -3,659.3 -1,089.2 2,279.1 2,573.0 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0