Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Benno Gosvig 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% 9.9% 9.9%   Bankruptcy risk   1.7% 1.4% 1.3% 1.1% 1.4% 2.0% 9.6% 9.6%   Credit score (0-100)   74 79 81 83 78 67 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.5 36.4 99.4 250.9 53.0 0.7 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   12,946 13,847 14,473 15,059 17,699 17,970 0.0 0.0   EBITDA   1,319 2,057 2,725 2,586 2,778 3,172 0.0 0.0   EBIT   689 664 578 493 494 698 0.0 0.0   Pre-tax profit (PTP)   523.8 273.3 277.9 172.1 81.6 83.0 0.0 0.0   Net earnings   408.5 217.6 216.5 241.9 -77.4 31.4 0.0 0.0   Pre-tax profit without non-rec. items   524 273 278 172 81.6 83.0 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   6,871 11,352 14,662 15,994 14,426 14,330 0.0 0.0   Shareholders equity total   1,596 1,813 2,030 2,272 2,194 2,226 1,726 1,726   Interest-bearing liabilities   3,051 3,494 2,290 2,611 3,833 2,578 0.0 0.0   Balance sheet total (assets)   9,892 14,043 17,584 19,698 16,565 14,750 1,726 1,726   Net Debt   3,039 3,484 1,584 832 3,823 2,568 -1,726 -1,726     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   12,946 13,847 14,473 15,059 17,699 17,970 0.0 0.0   Gross profit growth   -14.0% 7.0% 4.5% 4.0% 17.5% 1.5% -100.0% 0.0%   Employees   30 27 25 26 30 30 0 0   Employee growth %   15.4% -10.0% -7.4% 4.0% 15.4% 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)   9,892 14,043 17,584 19,698 16,565 14,750 1,726 1,726   Balance sheet change%   140.2% 42.0% 25.2% 12.0% -15.9% -11.0% -88.3% 0.0%   Added value   1,319.0 2,056.7 2,724.9 2,586.0 2,587.5 3,172.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,730 3,088 1,164 -761 -3,852 -2,572 -14,330 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   5.3% 4.8% 4.0% 3.3% 2.8% 3.9% 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 %   9.8% 5.6% 3.7% 2.6% 2.7% 4.5% 0.0% 0.0%   ROI %   13.2% 6.2% 4.4% 3.5% 3.8% 5.9% 0.0% 0.0%   ROE %   29.4% 12.8% 11.3% 11.2% -3.5% 1.4% 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 %   16.1% 12.9% 11.5% 11.5% 13.2% 15.1% 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, %   230.4% 169.4% 58.1% 32.2% 137.6% 81.0% 0.0% 0.0%   Gearing %   191.2% 192.7% 112.8% 115.0% 174.7% 115.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 11.9% 10.5% 13.1% 12.9% 19.2% 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   0.7 0.5 0.4 0.4 0.2 0.0 0.0 0.0   Current Ratio   0.7 0.5 0.4 0.4 0.2 0.0 0.0 0.0   Cash and cash equivalent   11.5 9.5 706.5 1,779.8 9.5 9.5 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   -1,013.7 -2,336.0 -3,492.0 -4,946.4 -6,297.6 -6,096.9 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   44 76 109 99 86 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 76 109 99 93 106 0 0   EBIT / employee   23 25 23 19 16 23 0 0   Net earnings / employee   14 8 9 9 -3 1 0 0