Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Benny Jensens Fuge- & Malerservice 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   2.3% 4.1% 1.9% 3.3% 3.8% 5.0% 17.8% 17.4%   Credit score (0-100)   66 50 70 53 51 43 9 9   Credit rating   BBB BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.2 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   1,131 1,009 1,033 905 809 527 0.0 0.0   EBITDA   128 177 114 70.7 27.8 13.6 0.0 0.0   EBIT   112 167 108 66.3 27.8 13.6 0.0 0.0   Pre-tax profit (PTP)   112.3 166.4 106.0 62.4 26.1 12.2 0.0 0.0   Net earnings   85.0 126.6 81.0 45.8 19.3 9.0 0.0 0.0   Pre-tax profit without non-rec. items   112 166 106 62.4 26.1 12.2 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   5.1 0.0 34.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   341 359 330 263 167 75.8 25.8 25.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   558 740 664 418 320 210 25.8 25.8   Net Debt   -528 -200 -462 -191 -154 -107 -25.8 -25.8     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   1,131 1,009 1,033 905 809 527 0.0 0.0   Gross profit growth   4.2% -10.8% 2.4% -12.4% -10.5% -34.9% -100.0% 0.0%   Employees   3 3 3 3 3 1 0 0   Employee growth %   50.0% 0.0% 0.0% 0.0% 0.0% -66.7% -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)   558 740 664 418 320 210 26 26   Balance sheet change%   -19.1% 32.7% -10.3% -37.1% -23.3% -34.4% -87.7% 0.0%   Added value   127.8 176.6 114.2 70.7 32.2 13.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -20 28 -39 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   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 (%)   9.9% 16.5% 10.5% 7.3% 3.4% 2.6% 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 %   18.0% 25.7% 15.4% 12.3% 7.5% 5.1% 0.0% 0.0%   ROI %   32.0% 47.6% 31.4% 22.4% 13.0% 11.2% 0.0% 0.0%   ROE %   24.2% 36.2% 23.5% 15.5% 9.0% 7.4% 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 %   61.1% 48.5% 49.7% 62.8% 52.1% 36.1% 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, %   -412.8% -113.3% -404.0% -269.8% -554.8% -786.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.7 2.0 1.9 2.7 2.0 1.5 0.0 0.0   Current Ratio   2.7 2.1 2.0 2.8 2.1 1.6 0.0 0.0   Cash and cash equivalent   527.7 200.0 461.5 190.8 154.5 106.9 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   347.8 389.8 306.9 270.5 166.8 75.8 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   43 59 38 24 11 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 59 38 24 9 14 0 0   EBIT / employee   37 56 36 22 9 14 0 0   Net earnings / employee   28 42 27 15 6 9 0 0