Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUTORISERET EL-INSTALLATØR P. BINDZUS 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% 2.0% 2.0%   Bankruptcy risk   1.0% 2.2% 2.1% 2.0% 1.9% 2.0% 11.5% 11.3%   Credit score (0-100)   87 68 67 67 70 68 21 22   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   178.8 0.2 0.1 0.3 0.9 0.4 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   4,453 4,588 5,045 5,124 4,590 4,405 0.0 0.0   EBITDA   516 279 380 457 588 421 0.0 0.0   EBIT   344 55.6 170 294 457 278 0.0 0.0   Pre-tax profit (PTP)   300.5 55.0 149.1 163.8 147.6 208.1 0.0 0.0   Net earnings   234.4 42.3 110.0 127.7 117.0 159.9 0.0 0.0   Pre-tax profit without non-rec. items   301 55.0 149 164 148 208 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   623 401 430 267 396 253 0.0 0.0   Shareholders equity total   2,234 2,042 1,152 1,180 1,177 1,220 535 535   Interest-bearing liabilities   2,417 2,558 2,465 2,999 2,845 1,962 0.0 0.0   Balance sheet total (assets)   6,110 5,666 5,177 5,068 4,865 4,042 535 535   Net Debt   -42.3 234 506 1,422 881 348 -535 -535     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   4,453 4,588 5,045 5,124 4,590 4,405 0.0 0.0   Gross profit growth   0.9% 3.0% 10.0% 1.6% -10.4% -4.0% -100.0% 0.0%   Employees   14 14 14 14 13 12 0 0   Employee growth %   16.7% 0.0% 0.0% 0.0% -7.1% -7.7% -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)   6,110 5,666 5,177 5,068 4,865 4,042 535 535   Balance sheet change%   22.8% -7.3% -8.6% -2.1% -4.0% -16.9% -86.8% 0.0%   Added value   516.1 278.7 380.3 456.7 619.7 421.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -122 -445 -182 -326 -3 -287 -253 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  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 (%)   7.7% 1.2% 3.4% 5.7% 9.9% 6.3% 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 %   7.1% 2.3% 4.5% 6.2% 9.8% 6.8% 0.0% 0.0%   ROI %   9.2% 2.8% 5.6% 7.8% 11.8% 8.4% 0.0% 0.0%   ROE %   9.9% 2.0% 6.9% 10.9% 9.9% 13.3% 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 %   36.6% 36.0% 22.3% 23.3% 24.2% 30.2% 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, %   -8.2% 84.1% 133.0% 311.5% 149.8% 82.7% 0.0% 0.0%   Gearing %   108.2% 125.2% 213.9% 254.2% 241.7% 160.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 3.1% 3.8% 5.6% 11.6% 3.9% 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   1.0 1.1 1.0 0.9 0.9 0.9 0.0 0.0   Current Ratio   1.4 1.5 1.3 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   2,459.5 2,323.3 1,958.8 1,576.5 1,963.7 1,613.8 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   138.8 455.3 -314.4 -26.3 18.8 898.3 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   37 20 27 33 48 35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 20 27 33 45 35 0 0   EBIT / employee   25 4 12 21 35 23 0 0   Net earnings / employee   17 3 8 9 9 13 0 0