Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENGTSON BLIK OG VVS 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   2.5% 2.8% 2.7% 2.3% 4.1% 2.5% 10.9% 10.9%   Credit score (0-100)   64 59 59 64 48 63 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,400 1,596 1,293 1,240 832 1,347 0.0 0.0   EBITDA   635 695 647 624 233 498 0.0 0.0   EBIT   546 583 590 566 175 493 0.0 0.0   Pre-tax profit (PTP)   548.8 588.2 583.7 559.2 171.3 489.9 0.0 0.0   Net earnings   426.9 458.0 454.9 435.5 132.2 379.8 0.0 0.0   Pre-tax profit without non-rec. items   549 588 584 559 171 490 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   364 172 115 57.4 0.0 41.9 0.0 0.0   Shareholders equity total   1,069 1,277 1,482 1,660 1,092 1,272 797 797   Interest-bearing liabilities   123 28.0 2.2 5.8 2.2 20.0 0.0 0.0   Balance sheet total (assets)   1,745 2,154 2,255 2,337 1,767 1,780 797 797   Net Debt   -426 -929 -1,124 -1,502 -852 -1,368 -797 -797     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,400 1,596 1,293 1,240 832 1,347 0.0 0.0   Gross profit growth   47.4% 14.0% -19.0% -4.1% -32.9% 61.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,745 2,154 2,255 2,337 1,767 1,780 797 797   Balance sheet change%   25.6% 23.5% 4.7% 3.6% -24.4% 0.7% -55.2% 0.0%   Added value   635.0 694.9 647.4 623.7 232.8 498.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   78 -304 -115 -115 -115 37 -42 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   39.0% 36.5% 45.7% 45.7% 21.1% 36.6% 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 %   35.4% 30.2% 26.8% 24.7% 8.6% 28.2% 0.0% 0.0%   ROI %   56.1% 47.0% 42.3% 35.7% 12.7% 41.9% 0.0% 0.0%   ROE %   49.9% 39.0% 33.0% 27.7% 9.6% 32.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   61.3% 59.3% 65.7% 71.0% 61.8% 71.5% 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, %   -67.2% -133.7% -173.6% -240.8% -366.1% -274.7% 0.0% 0.0%   Gearing %   11.6% 2.2% 0.1% 0.3% 0.2% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 1.5% 42.2% 179.8% 132.3% 87.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.8 2.5 3.1 3.9 2.7 4.2 0.0 0.0   Current Ratio   3.1 2.7 3.3 4.1 2.8 4.5 0.0 0.0   Cash and cash equivalent   549.9 956.8 1,126.5 1,507.8 854.4 1,387.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   931.8 1,247.0 1,494.3 1,718.9 1,135.2 1,349.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   317 347 324 312 116 249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   317 347 324 312 116 249 0 0   EBIT / employee   273 291 295 283 88 247 0 0   Net earnings / employee   213 229 227 218 66 190 0 0