Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nybolig Bendsen & Scheutz A/S 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% 1.2% 1.2%   Bankruptcy risk   7.1% 9.5% 3.3% 2.1% 10.6% 4.1% 16.5% 16.5%   Credit score (0-100)   35 27 54 65 22 48 11 11   Credit rating   BBB BB BBB BBB BB 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)  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   3,533 3,417 4,439 1,099 -184 -29.1 0.0 0.0   EBITDA   520 439 1,015 799 -184 -29.1 0.0 0.0   EBIT   249 168 717 799 -184 -29.1 0.0 0.0   Pre-tax profit (PTP)   143.6 67.9 567.0 1,566.2 -552.3 1,120.8 0.0 0.0   Net earnings   143.6 67.9 641.8 1,390.9 -552.3 1,127.2 0.0 0.0   Pre-tax profit without non-rec. items   144 67.9 567 1,566 -552 1,121 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   20.6 13.9 360 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -630 -562 79.7 1,471 418 1,546 95.8 95.8   Interest-bearing liabilities   1,221 1,041 0.0 28.9 279 0.0 0.0 0.0   Balance sheet total (assets)   1,668 1,199 1,915 1,625 748 1,580 95.8 95.8   Net Debt   1,045 884 -766 -479 -69.6 -24.0 -95.8 -95.8     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   3,533 3,417 4,439 1,099 -184 -29.1 0.0 0.0   Gross profit growth   23.8% -3.3% 29.9% -75.2% 0.0% 84.1% 0.0% 0.0%   Employees   6 6 7 1 0 0 0 0   Employee growth %   20.0% 0.0% 16.7% -85.7% -100.0% 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)   1,668 1,199 1,915 1,625 748 1,580 96 96   Balance sheet change%   20.4% -28.1% 59.7% -15.2% -54.0% 111.2% -93.9% 0.0%   Added value   519.6 439.4 1,015.2 799.5 -183.5 -29.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -442 -542 -216 -980 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 (%)   7.0% 4.9% 16.2% 72.7% 100.0% 100.0% 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 %   11.2% 8.3% 39.0% 88.9% -46.1% 96.3% 0.0% 0.0%   ROI %   18.6% 14.5% 104.7% 178.3% -49.8% 100.0% 0.0% 0.0%   ROE %   9.4% 4.7% 100.4% 179.4% -58.5% 114.8% 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 %   -27.4% -31.9% 4.5% 90.5% 55.9% 97.8% 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, %   201.1% 201.2% -75.5% -59.9% 37.9% 82.5% 0.0% 0.0%   Gearing %   -193.8% -185.1% 0.0% 2.0% 66.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 8.9% 28.9% 53.4% 3.4% 0.2% 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   0.4 0.3 0.6 3.6 1.1 0.9 0.0 0.0   Current Ratio   0.4 0.3 0.6 3.6 1.1 0.9 0.0 0.0   Cash and cash equivalent   176.4 156.5 766.1 507.5 348.6 24.0 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -826.6 -605.9 -714.1 407.5 18.8 -4.2 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   87 73 145 799 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 73 145 799 0 0 0 0   EBIT / employee   41 28 102 799 0 0 0 0   Net earnings / employee   24 11 92 1,391 0 0 0 0