Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENT BRØNDEN PETERSEN 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% 5.0% 5.0%   Bankruptcy risk   1.9% 3.5% 3.0% 2.8% 3.5% 6.3% 18.1% 18.1%   Credit score (0-100)   72 54 57 57 53 36 8 8   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.7 0.0 0.0 0.0 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   2,533 1,325 129 196 58.2 -389 0.0 0.0   EBITDA   327 96.5 107 84.7 58.2 -389 0.0 0.0   EBIT   300 72.2 99.4 76.9 50.5 -1,218 0.0 0.0   Pre-tax profit (PTP)   248.2 12.6 38.5 49.6 -13.3 -1,300.9 0.0 0.0   Net earnings   193.6 9.8 30.0 38.7 -10.4 -1,151.0 0.0 0.0   Pre-tax profit without non-rec. items   248 12.6 38.5 49.6 -13.3 -1,301 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   1,730 1,702 1,694 1,686 1,678 850 0.0 0.0   Shareholders equity total   1,520 1,530 1,560 1,599 1,588 437 -62.8 -62.8   Interest-bearing liabilities   997 1,693 1,356 602 1,910 1,326 62.8 62.8   Balance sheet total (assets)   3,733 4,553 3,832 3,289 3,715 1,790 0.0 0.0   Net Debt   994 1,647 1,220 585 1,879 1,261 62.8 62.8     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   2,533 1,325 129 196 58.2 -389 0.0 0.0   Gross profit growth   -8.8% -47.7% -90.3% 52.0% -70.2% 0.0% 0.0% 0.0%   Employees   8 6 6 1 0 0 0 0   Employee growth %   0.0% -25.0% 0.0% -83.3% -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)   3,733 4,553 3,832 3,289 3,715 1,790 0 0   Balance sheet change%   -10.4% 22.0% -15.8% -14.2% 13.0% -51.8% -100.0% 0.0%   Added value   327.4 96.5 107.1 84.7 58.2 -389.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -52 -16 -16 -16 -1,657 -850 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 -1.0 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 (%)   11.8% 5.5% 77.3% 39.3% 86.7% 312.9% 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 %   7.6% 1.7% 2.4% 2.2% 1.4% -44.2% 0.0% 0.0%   ROI %   10.7% 2.4% 3.1% 2.9% 1.7% -45.2% 0.0% 0.0%   ROE %   13.6% 0.6% 1.9% 2.4% -0.6% -113.7% 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 %   40.7% 33.6% 40.7% 48.6% 42.8% 24.4% -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, %   303.7% 1,705.9% 1,138.5% 691.5% 3,227.6% -324.2% 0.0% 0.0%   Gearing %   65.6% 110.6% 87.0% 37.6% 120.2% 303.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.4% 4.0% 2.8% 5.1% 5.2% 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   0.9 1.0 1.0 1.0 1.0 0.6 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 1.0 0.7 0.0 0.0   Cash and cash equivalent   2.4 45.7 136.6 16.3 30.9 65.0 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   -86.8 -43.8 -7.7 37.0 32.7 -412.8 -31.4 -31.4   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   41 16 18 85 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 16 18 85 0 0 0 0   EBIT / employee   37 12 17 77 0 0 0 0   Net earnings / employee   24 2 5 39 0 0 0 0