Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BPX 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.1% 6.2% 4.1% 3.1% 2.5% 2.9% 12.1% 11.9%   Credit score (0-100)   50 39 49 55 62 57 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   1,024 679 1,261 1,177 1,340 1,086 0.0 0.0   EBITDA   398 73.5 197 363 447 97.5 0.0 0.0   EBIT   367 42.9 166 332 416 66.9 0.0 0.0   Pre-tax profit (PTP)   252.5 26.9 182.1 460.3 429.3 280.8 0.0 0.0   Net earnings   191.5 33.9 162.0 358.8 332.3 217.8 0.0 0.0   Pre-tax profit without non-rec. items   253 26.9 182 460 429 281 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   1,808 1,777 1,746 1,716 1,685 1,654 0.0 0.0   Shareholders equity total   1,439 1,365 1,417 1,662 1,880 1,980 1,778 1,778   Interest-bearing liabilities   956 914 876 831 787 763 0.0 0.0   Balance sheet total (assets)   2,461 2,493 3,024 2,897 2,860 2,990 1,778 1,778   Net Debt   402 447 311 226 21.0 -82.0 -1,778 -1,778     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   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   1,024 679 1,261 1,177 1,340 1,086 0.0 0.0   Gross profit growth   -9.6% -33.7% 85.7% -6.7% 13.9% -19.0% -100.0% 0.0%   Employees   1 1 2 1 1 1 0 0   Employee growth %   -50.0% 0.0% 100.0% -50.0% 0.0% 0.0% -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)   2,461 2,493 3,024 2,897 2,860 2,990 1,778 1,778   Balance sheet change%   -6.9% 1.3% 21.3% -4.2% -1.2% 4.5% -40.5% 0.0%   Added value   398.1 73.5 197.1 362.7 446.7 97.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61 -61 -61 -61 -61 -61 -1,654 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   35.9% 6.3% 13.2% 28.2% 31.0% 6.2% 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 %   14.4% 2.3% 8.9% 16.5% 16.0% 11.3% 0.0% 0.0%   ROI %   15.1% 2.5% 10.8% 20.5% 17.8% 12.3% 0.0% 0.0%   ROE %   13.7% 2.4% 11.6% 23.3% 18.8% 11.3% 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 %   58.5% 54.8% 46.9% 57.4% 65.7% 66.2% 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, %   100.9% 608.1% 158.0% 62.3% 4.7% -84.1% 0.0% 0.0%   Gearing %   66.4% 67.0% 61.8% 50.0% 41.9% 38.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 3.3% 7.2% 3.4% 3.7% 6.6% 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   0.6 0.6 0.8 2.5 5.1 4.7 0.0 0.0   Current Ratio   0.6 0.6 0.8 2.5 5.1 4.7 0.0 0.0   Cash and cash equivalent   554.4 467.1 564.7 605.2 766.3 845.2 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -604.5 -663.1 -646.9 238.3 427.6 348.8 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 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   0 0 0 0 0 0 0 0   Added value / employee   398 74 99 363 447 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   398 74 99 363 447 98 0 0   EBIT / employee   367 43 83 332 416 67 0 0   Net earnings / employee   192 34 81 359 332 218 0 0