Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tømrerfirmaet 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 N/A 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   0.0% 2.6% 1.6% 2.0% 1.7% 3.3% 15.5% 14.7%   Credit score (0-100)   0 62 75 67 72 54 13 14   Credit rating   N/A BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 6.9 0.2 1.9 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 N/A 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   0.0 1,144 2,299 2,631 2,741 2,600 0.0 0.0   EBITDA   0.0 276 769 787 404 501 0.0 0.0   EBIT   0.0 237 684 668 301 398 0.0 0.0   Pre-tax profit (PTP)   0.0 235.5 677.0 659.7 291.7 391.1 0.0 0.0   Net earnings   0.0 181.7 527.6 513.1 226.5 303.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 235 677 660 292 391 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 218 246 171 183 84.8 0.0 0.0   Shareholders equity total   0.0 682 1,209 922 899 1,003 203 203   Interest-bearing liabilities   0.0 0.0 0.0 295 26.6 151 0.0 0.0   Balance sheet total (assets)   0.0 1,266 2,028 2,299 1,605 2,050 203 203   Net Debt   0.0 -374 -1,165 295 -712 151 -200 -200     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,144 2,299 2,631 2,741 2,600 0.0 0.0   Gross profit growth   0.0% 0.0% 101.0% 14.5% 4.2% -5.2% -100.0% 0.0%   Employees   0 4 4 4 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% -20.0% -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)   0 1,266 2,028 2,299 1,605 2,050 203 203   Balance sheet change%   0.0% 0.0% 60.1% 13.4% -30.2% 27.7% -90.1% 0.0%   Added value   0.0 276.2 769.4 787.3 420.4 501.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 201 -62 -199 -96 -207 -85 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 20.7% 29.8% 25.4% 11.0% 15.3% 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 %   0.0% 18.7% 41.5% 30.9% 15.4% 21.8% 0.0% 0.0%   ROI %   0.0% 33.3% 70.3% 53.6% 27.5% 38.2% 0.0% 0.0%   ROE %   0.0% 26.7% 55.8% 48.1% 24.9% 32.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 53.8% 59.6% 40.1% 56.0% 48.9% 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% -135.5% -151.4% 37.4% -176.4% 30.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 31.9% 3.0% 15.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.4% 5.6% 7.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.8 2.2 1.5 1.9 1.8 0.0 0.0   Current Ratio   0.0 1.9 2.2 1.6 2.0 1.9 0.0 0.0   Cash and cash equivalent   0.0 374.1 1,165.0 0.0 739.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 472.3 969.9 782.2 708.3 915.6 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 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   0 69 192 197 84 125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 69 192 197 81 125 0 0   EBIT / employee   0 59 171 167 60 99 0 0   Net earnings / employee   0 45 132 128 45 76 0 0