Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEN BUILDING ENTERPRISE ApS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   18.4% 7.4% 22.4% 16.6% 16.0% 9.7% 16.6% 16.6%   Credit score (0-100)   8 34 4 9 11 24 11 11   Credit rating   B BB B BB BB BB BB BB   Credit limit (kDKK)   -0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   646 3,309 307 477 117 541 0.0 0.0   EBITDA   -889 1,707 -639 -182 390 280 0.0 0.0   EBIT   -1,038 1,560 -764 -196 136 280 0.0 0.0   Pre-tax profit (PTP)   -1,065.0 1,541.1 -769.7 -351.3 84.1 216.5 0.0 0.0   Net earnings   -840.7 1,200.3 -603.1 -308.3 63.2 160.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,065 1,541 -770 -351 84.1 217 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   409 262 137 41.8 0.5 0.0 0.0 0.0   Shareholders equity total   -245 955 -388 -697 -633 161 81.3 81.3   Interest-bearing liabilities   635 0.0 599 633 830 295 0.0 0.0   Balance sheet total (assets)   794 1,953 1,289 555 413 868 81.3 81.3   Net Debt   634 -654 407 562 764 227 -81.3 -81.3     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   646 3,309 307 477 117 541 0.0 0.0   Gross profit growth   -69.8% 412.5% -90.7% 55.3% -75.5% 362.8% -100.0% 0.0%   Employees   5 5 3 3 1 1 0 0   Employee growth %   0.0% 0.0% -40.0% 0.0% -66.7% 0.0% -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)   794 1,953 1,289 555 413 868 81 81   Balance sheet change%   -51.6% 146.0% -34.0% -56.9% -25.6% 110.3% -90.6% 0.0%   Added value   -889.3 1,707.4 -639.2 -181.5 150.6 280.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -282 -295 -249 -110 -296 -1 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 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -160.7% 47.1% -249.0% -41.2% 116.3% 51.7% 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 %   -77.4% 104.3% -42.0% -3.1% 12.6% 27.1% 0.0% 0.0%   ROI %   -153.3% 196.2% -98.2% -49.5% 17.7% 46.7% 0.0% 0.0%   ROE %   -121.0% 137.3% -53.8% -33.4% 13.1% 55.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -23.6% 48.9% -23.1% -55.7% -60.5% 18.6% 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, %   -71.3% -38.3% -63.6% -309.6% 195.7% 81.1% 0.0% 0.0%   Gearing %   -259.0% 0.0% -154.4% -90.8% -131.0% 182.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 5.9% 2.2% 0.6% 8.3% 14.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.7 0.6 0.5 0.4 1.2 0.0 0.0   Current Ratio   0.2 0.7 0.6 0.5 0.4 1.2 0.0 0.0   Cash and cash equivalent   1.6 654.3 192.8 70.9 66.3 68.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -783.4 -271.1 -731.8 -567.3 -633.8 161.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -178 341 -213 -61 151 280 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -178 341 -213 -61 390 280 0 0   EBIT / employee   -208 312 -255 -65 136 280 0 0   Net earnings / employee   -168 240 -201 -103 63 160 0 0