Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BECK SVENDSEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   3.5% 2.9% 3.3% 2.0% 2.2% 6.8% 11.7% 11.7%   Credit score (0-100)   55 60 55 67 65 34 21 21   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 0.1 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   679 74 -25 389 324 -342 -342 -342   Gross profit   671 66.2 -32.6 381 315 -355 0.0 0.0   EBITDA   671 66.2 -32.6 381 315 -355 0.0 0.0   EBIT   671 66.2 -32.6 381 315 -355 0.0 0.0   Pre-tax profit (PTP)   669.1 65.6 -35.1 378.0 312.6 -354.8 0.0 0.0   Net earnings   669.1 65.6 -35.1 378.0 312.6 -354.8 0.0 0.0   Pre-tax profit without non-rec. items   669 65.6 -35.1 378 313 -355 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   1,148 1,160 1,069 1,391 1,646 1,232 837 837   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,154 1,174 1,074 1,396 1,651 1,242 837 837   Net Debt   -71.1 -409 -335 -267 -379 -411 -837 -837     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   679 74 -25 389 324 -342 -342 -342   Net sales growth   93.2% -89.1% -134.0% -1,646.0% -16.8% -205.6% 0.0% 0.0%   Gross profit   671 66.2 -32.6 381 315 -355 0.0 0.0   Gross profit growth   101.2% -90.1% 0.0% 0.0% -17.1% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,154 1,174 1,074 1,396 1,651 1,242 837 837   Balance sheet change%   22.9% 1.7% -8.5% 29.9% 18.3% -24.8% -32.6% 0.0%   Added value   670.6 66.2 -32.6 380.6 315.4 -354.9 0.0 0.0   Added value %   98.7% 89.4% 129.7% 97.8% 97.4% 103.8% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -1.0 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 %   98.7% 89.4% 129.7% 97.8% 97.4% 103.8% 0.0% 0.0%   EBIT %   98.7% 89.4% 0.0% 97.8% 97.4% 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 %   98.5% 88.5% 139.6% 97.1% 96.6% 103.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   98.5% 88.5% 139.6% 97.1% 96.6% 103.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   98.5% 88.5% 139.6% 97.1% 96.6% 103.8% 0.0% 0.0%   ROA %   64.1% 5.7% -2.9% 30.8% 20.7% -24.5% 0.0% 0.0%   ROI %   79.8% 5.8% -2.9% 30.9% 20.8% -24.6% 0.0% 0.0%   ROE %   79.7% 5.7% -3.2% 30.7% 20.6% -24.6% 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 %   99.5% 98.8% 99.5% 99.6% 99.7% 99.3% 100.0% 100.0%   Relative indebtedness %   0.9% 19.0% -20.3% 1.3% 1.6% -2.7% 0.0% 0.0%   Relative net indebtedness %   -9.6% -532.7% 1,308.9% -67.3% -115.4% 117.5% 244.8% 244.8%   Net int. bear. debt to EBITDA, %   -10.6% -617.2% 1,025.0% -70.1% -120.0% 115.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   11.7 29.0 65.6 52.3 74.2 45.1 0.0 0.0   Current Ratio   11.7 29.0 65.6 52.3 74.2 45.1 0.0 0.0   Cash and cash equivalent   71.1 408.8 334.5 266.9 378.5 410.7 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 %   10.5% 551.7% -1,329.2% 68.6% 116.9% -120.2% -244.8% -244.8%   Net working capital   65.3 394.7 329.4 261.8 373.4 401.6 0.0 0.0   Net working capital %   9.6% 532.7% -1,308.9% 67.3% 115.4% -117.5% 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 -25 389 324 -342 0 0   Added value / employee   0 0 -33 381 315 -355 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -33 381 315 -355 0 0   EBIT / employee   0 0 -33 381 315 -355 0 0   Net earnings / employee   0 0 -35 378 313 -355 0 0