Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BMD TRADING DENMARK 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% 4.1% 4.1%   Bankruptcy risk   3.0% 2.1% 1.4% 1.0% 0.8% 1.2% 7.1% 7.1%   Credit score (0-100)   59 68 78 86 91 80 34 34   Credit rating   BBB BBB A A AA A BBB BBB   Credit limit (kDKK)   0.0 0.2 80.8 505.8 806.8 199.7 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   1,675 2,621 6,766 7,341 8,428 9,016 0.0 0.0   EBITDA   444 743 3,096 1,517 2,157 1,582 0.0 0.0   EBIT   426 743 3,096 1,517 2,157 1,579 0.0 0.0   Pre-tax profit (PTP)   397.6 736.0 3,084.0 1,484.0 2,084.0 1,480.4 0.0 0.0   Net earnings   305.1 563.0 2,413.0 1,146.0 1,601.0 1,148.2 0.0 0.0   Pre-tax profit without non-rec. items   398 736 3,084 1,484 2,084 1,480 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 57.0 0.0 0.0   Shareholders equity total   1,721 2,284 4,587 5,620 6,721 6,469 6,419 6,419   Interest-bearing liabilities   343 125 184 217 599 2,430 0.0 0.0   Balance sheet total (assets)   3,953 3,951 11,017 10,355 12,656 17,012 6,419 6,419   Net Debt   -46.8 -262 -4,773 -1,076 -833 1,879 -6,419 -6,419     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   1,675 2,621 6,766 7,341 8,428 9,016 0.0 0.0   Gross profit growth   -28.7% 56.5% 158.1% 8.5% 14.8% 7.0% -100.0% 0.0%   Employees   0 4 8 14 15 17 0 0   Employee growth %   0.0% 0.0% 100.0% 75.0% 7.1% 13.3% -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)   3,953 3,951 11,017 10,355 12,656 17,012 6,419 6,419   Balance sheet change%   3.2% -0.0% 178.8% -6.0% 22.2% 34.4% -62.3% 0.0%   Added value   444.5 743.0 3,096.0 1,517.0 2,157.0 1,582.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 0 0 0 0 54 -57 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 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 (%)   25.4% 28.3% 45.8% 20.7% 25.6% 17.5% 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 %   10.9% 18.8% 41.4% 14.2% 19.1% 10.7% 0.0% 0.0%   ROI %   21.5% 30.2% 76.5% 25.2% 28.9% 17.8% 0.0% 0.0%   ROE %   19.5% 28.1% 70.2% 22.5% 25.9% 17.4% 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 %   43.5% 57.8% 41.6% 54.3% 53.1% 38.0% 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, %   -10.5% -35.3% -154.2% -70.9% -38.6% 118.8% 0.0% 0.0%   Gearing %   19.9% 5.5% 4.0% 3.9% 8.9% 37.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.0% 3.0% 7.8% 16.5% 7.4% 6.6% 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   0.4 0.5 1.0 0.5 0.5 0.1 0.0 0.0   Current Ratio   1.9 2.8 1.9 2.6 2.4 1.7 0.0 0.0   Cash and cash equivalent   389.8 387.0 4,957.0 1,293.0 1,432.0 551.2 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   1,910.9 2,534.0 5,193.0 6,179.0 7,175.0 6,979.5 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   0 186 387 108 144 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 186 387 108 144 93 0 0   EBIT / employee   0 186 387 108 144 93 0 0   Net earnings / employee   0 141 302 82 107 68 0 0