Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tømrerfirmaet Bersang 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0%   Bankruptcy risk   0.0% 0.0% 5.0% 3.9% 4.1% 9.6% 19.8% 16.2%   Credit score (0-100)   0 0 45 50 48 25 5 11   Credit rating   N/A N/A BBB BBB BBB BB B BB   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)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 986 1,534 834 2,360 0.0 0.0   EBITDA   0.0 0.0 140 587 83.4 130 0.0 0.0   EBIT   0.0 0.0 139 581 72.7 100 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 137.7 574.2 65.2 84.3 0.0 0.0   Net earnings   0.0 0.0 107.4 447.3 50.0 64.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 138 574 65.2 84.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 17.4 11.1 20.2 159 0.0 0.0   Shareholders equity total   0.0 0.0 207 555 180 244 144 144   Interest-bearing liabilities   0.0 0.0 16.7 102 181 302 0.0 0.0   Balance sheet total (assets)   0.0 0.0 590 1,093 579 1,513 144 144   Net Debt   0.0 0.0 -254 -502 -214 302 -144 -144     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 986 1,534 834 2,360 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 55.7% -45.6% 182.9% -100.0% 0.0%   Employees   0 0 2 2 2 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 200.0% -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 0 590 1,093 579 1,513 144 144   Balance sheet change%   0.0% 0.0% 0.0% 85.3% -47.1% 161.4% -90.5% 0.0%   Added value   0.0 0.0 140.3 586.9 79.0 129.8 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 16 -13 -2 109 -159 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 0.0% 14.1% 37.8% 8.7% 4.2% 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% 0.0% 23.5% 69.0% 8.7% 9.6% 0.0% 0.0%   ROI %   0.0% 0.0% 61.7% 131.7% 14.3% 22.0% 0.0% 0.0%   ROE %   0.0% 0.0% 51.8% 117.4% 13.6% 30.4% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 35.2% 50.8% 31.1% 16.1% 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, %   0.0% 0.0% -181.4% -85.5% -256.5% 232.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 8.0% 18.4% 100.9% 123.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.5% 10.8% 5.2% 6.6% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 1.4 2.0 1.4 1.1 0.0 0.0   Current Ratio   0.0 0.0 1.4 2.0 1.4 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 271.0 604.4 395.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 152.3 543.7 159.5 88.7 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 70 293 40 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 70 293 42 22 0 0   EBIT / employee   0 0 69 290 36 17 0 0   Net earnings / employee   0 0 54 224 25 11 0 0