Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bennike El 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.3% 1.4% 1.2% 1.4% 1.8% 1.9% 6.6% 6.5%   Credit score (0-100)   81 78 80 77 70 70 36 37   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   105.0 87.0 248.2 84.3 8.9 2.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,447 8,081 9,353 8,241 10,139 6,469 0.0 0.0   EBITDA   2,582 2,500 1,962 974 3,515 1,255 0.0 0.0   EBIT   2,191 2,123 1,722 716 3,355 1,109 0.0 0.0   Pre-tax profit (PTP)   2,176.5 2,293.0 1,964.7 997.8 3,554.3 1,370.3 0.0 0.0   Net earnings   1,692.9 1,758.3 1,527.9 422.5 2,842.0 1,068.0 0.0 0.0   Pre-tax profit without non-rec. items   2,176 2,293 1,965 998 3,554 1,370 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,034 1,989 1,735 1,477 344 244 0.0 0.0   Shareholders equity total   6,272 8,030 9,558 9,981 12,823 10,769 7,269 7,269   Interest-bearing liabilities   0.0 0.0 579 753 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,571 11,691 13,123 13,838 16,271 12,164 7,269 7,269   Net Debt   -1,287 -1,175 428 414 -6,138 -890 -7,269 -7,269     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   8,447 8,081 9,353 8,241 10,139 6,469 0.0 0.0   Gross profit growth   4.8% -4.3% 15.7% -11.9% 23.0% -36.2% -100.0% 0.0%   Employees   16 15 17 18 16 13 0 0   Employee growth %   0.0% -6.3% 13.3% 5.9% -11.1% -18.8% -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)   9,571 11,691 13,123 13,838 16,271 12,164 7,269 7,269   Balance sheet change%   19.5% 22.1% 12.2% 5.5% 17.6% -25.2% -40.2% 0.0%   Added value   2,581.8 2,500.3 1,962.3 974.3 3,613.3 1,254.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -453 -281 -563 -516 -872 -739 -244 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   25.9% 26.3% 18.4% 8.7% 33.1% 17.1% 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 %   24.9% 21.7% 15.9% 7.6% 23.7% 9.8% 0.0% 0.0%   ROI %   36.8% 30.8% 21.0% 9.6% 30.1% 11.8% 0.0% 0.0%   ROE %   31.2% 24.6% 17.4% 4.3% 24.9% 9.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   65.5% 68.7% 72.8% 72.1% 78.8% 88.5% 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, %   -49.9% -47.0% 21.8% 42.5% -174.6% -70.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 6.1% 7.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 0.0% 3.1% 4.1% 5.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 2.4 3.5 3.3 5.0 6.8 0.0 0.0   Current Ratio   2.5 2.9 4.1 3.9 5.6 8.5 0.0 0.0   Cash and cash equivalent   1,287.4 1,174.7 150.7 339.6 6,138.4 889.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,549.2 6,356.1 8,637.0 9,219.7 13,106.9 10,525.1 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   161 167 115 54 226 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   161 167 115 54 220 97 0 0   EBIT / employee   137 142 101 40 210 85 0 0   Net earnings / employee   106 117 90 23 178 82 0 0