Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. BENTZON 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 0.9% 1.0% 0.7% 0.7% 0.7% 7.7% 7.7%   Credit score (0-100)   90 89 86 94 95 94 32 32   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   1,473.8 1,305.2 1,027.1 1,892.8 1,920.3 2,025.0 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   3,169 3,104 3,224 3,230 3,347 3,650 0.0 0.0   EBITDA   3,041 2,952 3,042 3,079 3,196 3,499 0.0 0.0   EBIT   1,169 1,079 1,169 1,205 1,316 1,622 0.0 0.0   Pre-tax profit (PTP)   439.4 568.8 682.1 757.3 910.8 1,616.6 0.0 0.0   Net earnings   -26.3 66.3 146.0 204.7 370.5 868.1 0.0 0.0   Pre-tax profit without non-rec. items   439 569 682 757 911 1,617 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   43,890 42,018 40,183 38,310 36,648 34,771 0.0 0.0   Shareholders equity total   18,324 18,390 18,536 18,741 19,112 19,980 19,855 19,855   Interest-bearing liabilities   26,369 22,820 20,250 19,644 17,003 14,039 0.0 0.0   Balance sheet total (assets)   45,983 42,537 40,219 39,875 37,488 35,720 19,855 19,855   Net Debt   24,280 22,301 20,215 18,141 16,163 13,090 -19,855 -19,855     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   3,169 3,104 3,224 3,230 3,347 3,650 0.0 0.0   Gross profit growth   1.4% -2.1% 3.9% 0.2% 3.6% 9.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   45,983 42,537 40,219 39,875 37,488 35,720 19,855 19,855   Balance sheet change%   0.1% -7.5% -5.4% -0.9% -6.0% -4.7% -44.4% 0.0%   Added value   3,041.1 2,951.6 3,042.5 3,078.9 3,189.9 3,498.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,744 -3,744 -3,708 -3,747 -3,542 -3,753 -34,771 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 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 (%)   36.9% 34.8% 36.3% 37.3% 39.3% 44.4% 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 %   2.6% 2.4% 2.8% 3.0% 3.4% 5.5% 0.0% 0.0%   ROI %   2.7% 2.5% 2.9% 3.1% 3.5% 5.7% 0.0% 0.0%   ROE %   -0.1% 0.4% 0.8% 1.1% 2.0% 4.4% 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 %   39.8% 43.2% 46.1% 47.0% 51.0% 55.9% 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, %   798.4% 755.6% 664.4% 589.2% 505.7% 374.1% 0.0% 0.0%   Gearing %   143.9% 124.1% 109.2% 104.8% 89.0% 70.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.1% 2.3% 2.2% 2.2% 2.6% 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 0.0 0.0 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   2,089.5 519.2 35.2 1,502.4 839.9 949.1 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   -11,570.5 -10,010.7 -8,417.3 -6,731.2 -5,098.1 -4,989.6 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 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   3,041 2,952 3,042 3,079 3,190 3,499 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,041 2,952 3,042 3,079 3,196 3,499 0 0   EBIT / employee   1,169 1,079 1,169 1,205 1,316 1,622 0 0   Net earnings / employee   -26 66 146 205 371 868 0 0