Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beritech Group ApS - Group 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 N/A 2019 N/A 2020 N/A 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% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.8% 1.7% 0.8% 4.6% 4.6%   Credit score (0-100)   0 0 0 92 73 90 46 46   Credit rating   N/A N/A N/A AA A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 4,015.6 94.8 17,591.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 49,327 88,046 248,754 0.0 0.0   EBITDA   0.0 0.0 0.0 13,760 16,203 110,592 0.0 0.0   EBIT   0.0 0.0 0.0 5,269 3,136 91,047 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 2,744.8 2,224.6 86,181.8 0.0 0.0   Net earnings   0.0 0.0 0.0 3,580.1 2,053.4 67,212.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 2,745 2,225 86,182 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 47,565 73,974 88,491 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 34,120 51,654 118,867 118,826 118,826   Interest-bearing liabilities   0.0 0.0 0.0 40,765 34,712 78,478 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 136,828 253,815 463,162 118,826 118,826   Net Debt   0.0 0.0 0.0 40,647 34,704 78,471 -78,496 -78,496     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 49,327 88,046 248,754 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 78.5% 182.5% -100.0% 0.0%   Employees   0 0 0 62 128 188 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 106.5% 46.9% -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)   0 0 0 136,828 253,815 463,162 118,826 118,826   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 85.5% 82.5% -74.3% 0.0%   Added value   0.0 0.0 0.0 13,759.9 11,627.2 110,591.9 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 0 65,153 21,812 1,916 -89,653 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 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 10.7% 3.6% 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 %   0.0% 0.0% 0.0% 4.6% 2.7% 26.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 7.1% 5.2% 52.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 10.5% 4.8% 78.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 25.7% 20.4% 25.7% 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% 0.0% 295.4% 214.2% 71.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 119.5% 67.2% 66.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 17.6% 8.0% 12.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.8 0.9 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 117.2 8.9 6.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 -266.3 -4,482.1 62,677.7 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 N/A 2019 N/A 2020 N/A 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   0 0 0 222 91 588 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 222 127 588 0 0   EBIT / employee   0 0 0 85 25 484 0 0   Net earnings / employee   0 0 0 58 16 358 0 0