Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bent Hansen Invest 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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% 0.4% 0.4%   Bankruptcy risk   0.8% 0.7% 0.9% 1.2% 0.8% 0.9% 7.8% 7.8%   Credit score (0-100)   93 96 89 82 91 89 31 31   Credit rating   AA AA A A AA A BB BB   Credit limit (kDKK)   489.6 569.4 518.5 779.0 2,113.6 1,869.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -24.8 -7.7 -7.7 -41.3 -66.1 -38.3 0.0 0.0   EBITDA   -24.8 -7.7 -7.7 -146 -358 -463 0.0 0.0   EBIT   -24.8 -7.7 -7.7 -146 -358 -463 0.0 0.0   Pre-tax profit (PTP)   1,046.7 2,133.1 1,116.0 19,517.4 -610.5 -366.8 0.0 0.0   Net earnings   1,046.7 2,133.1 1,114.3 19,504.2 -234.8 -482.8 0.0 0.0   Pre-tax profit without non-rec. items   1,047 2,133 1,116 19,517 -611 -367 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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   5,774 5,907 7,021 27,086 26,052 24,569 22,509 22,509   Interest-bearing liabilities   0.0 0.0 1,476 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,780 5,913 8,503 27,119 26,086 24,617 22,509 22,509   Net Debt   -2,493 -2,663 1,476 -8,233 -6,837 -6,088 -22,509 -22,509     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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   -24.8 -7.7 -7.7 -41.3 -66.1 -38.3 0.0 0.0   Gross profit growth   -242.6% 68.9% 0.6% -438.3% -60.1% 42.1% 0.0% 0.0%   Employees   0 0 0 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)   5,780 5,913 8,503 27,119 26,086 24,617 22,509 22,509   Balance sheet change%   22.1% 2.3% 43.8% 218.9% -3.8% -5.6% -8.6% 0.0%   Added value   -24.8 -7.7 -7.7 -146.3 -357.6 -462.9 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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% 100.0% 354.4% 541.1% 1,210.1% 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 %   21.2% 36.6% 15.7% 114.7% 0.5% 8.7% 0.0% 0.0%   ROI %   21.2% 36.6% 15.7% 114.9% 0.5% -1.4% 0.0% 0.0%   ROE %   19.9% 36.5% 17.2% 114.4% -0.9% -1.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.9% 99.9% 82.6% 99.9% 99.9% 99.8% 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, %   10,054.7% 34,520.1% -19,246.8% 5,628.3% 1,911.9% 1,315.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 21.0% 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% 2.4% 124.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   456.2 459.5 0.0 254.2 214.6 132.8 0.0 0.0   Current Ratio   456.2 459.5 0.0 254.2 214.6 132.8 0.0 0.0   Cash and cash equivalent   2,492.7 2,663.2 0.0 8,232.9 6,836.6 6,087.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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   199.3 441.1 -1,447.0 379.5 1,213.7 380.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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 0 0 -146 -358 -463 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -146 -358 -463 0 0   EBIT / employee   0 0 0 -146 -358 -463 0 0   Net earnings / employee   0 0 0 19,504 -235 -483 0 0