Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bentley Technology 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 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% 2.3% 2.3%   Bankruptcy risk   21.7% 13.1% 14.2% 16.6% 16.3% 25.1% 17.5% 17.5%   Credit score (0-100)   5 18 15 9 10 2 9 9   Credit rating   B BB BB BB BB B B B   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 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   -44.2 -105 -79.5 -138 464 1,164 0.0 0.0   EBITDA   -44.2 -105 -82.7 -243 58.5 449 0.0 0.0   EBIT   -44.2 -105 -82.7 -243 58.5 449 0.0 0.0   Pre-tax profit (PTP)   -44.4 -105.3 -82.7 -245.0 55.6 449.8 0.0 0.0   Net earnings   -44.4 -105.3 -82.7 -150.1 43.4 350.8 0.0 0.0   Pre-tax profit without non-rec. items   -44.4 -105 -82.7 -245 55.6 450 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   10.8 -99.7 -182 -333 -289 61.6 11.6 11.6   Interest-bearing liabilities   0.2 125 263 43.8 0.0 2.8 0.0 0.0   Balance sheet total (assets)   0.0 25.0 279 828 195 212 11.6 11.6   Net Debt   0.2 103 221 -203 -0.5 -189 -11.6 -11.6     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   -44.2 -105 -79.5 -138 464 1,164 0.0 0.0   Gross profit growth   0.0% -138.1% 24.5% -74.2% 0.0% 150.9% -100.0% 0.0%   Employees   0 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)   0 25 279 828 195 212 12 12   Balance sheet change%   0.0% 0.0% 1,012.7% 197.4% -76.4% 8.6% -94.5% 0.0%   Added value   -44.2 -105.3 -82.7 -243.5 58.5 449.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 -2.0 -3.0 -4.0 1.0 2.0 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 (%)   100.0% 100.0% 104.1% 175.9% 12.6% 38.6% 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% -84.4% -28.3% -30.0% 7.1% 129.2% 0.0% 0.0%   ROI %   -400.0% -77.5% -42.7% -158.7% 266.8% 1,395.9% 0.0% 0.0%   ROE %   -410.7% -293.6% -54.5% -27.1% 8.5% 273.0% 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 %   50.0% -79.9% -39.6% -107.0% -452.3% 29.0% 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, %   -0.5% -97.5% -267.6% 83.3% -0.8% -42.1% 0.0% 0.0%   Gearing %   2.1% -125.1% -144.2% -13.2% 0.0% 4.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   199.1% 0.0% 0.0% 1.0% 13.1% 12.2% 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   -0.0 0.2 0.6 1.3 3.1 1.4 0.0 0.0   Current Ratio   -0.0 0.2 0.6 0.7 0.4 1.4 0.0 0.0   Cash and cash equivalent   0.0 22.1 41.5 246.7 0.5 192.1 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   10.8 -99.7 -182.4 -288.7 -289.2 61.6 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 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   0 -105 -83 -243 58 449 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -105 -83 -243 58 449 0 0   EBIT / employee   0 -105 -83 -243 58 449 0 0   Net earnings / employee   0 -105 -83 -150 43 351 0 0