Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BITZER Electronics A/S 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% 1.5% 1.5%   Bankruptcy risk   0.4% 2.2% 2.2% 2.3% 0.6% 1.9% 16.7% 16.5%   Credit score (0-100)   100 67 66 64 96 69 10 11   Credit rating   AAA BBB BBB BBB AA A BB BB   Credit limit (kDKK)   10,761.7 3.5 2.9 1.6 9,558.6 16.3 -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   96,609 111,573 119,772 109,843 112,896 81,137 0.0 0.0   EBITDA   30,460 33,688 39,113 30,521 31,873 2,689 0.0 0.0   EBIT   25,422 33,688 39,113 30,521 28,592 -352 0.0 0.0   Pre-tax profit (PTP)   27,888.2 26,937.0 24,830.0 28,010.0 28,223.0 -36,007.0 0.0 0.0   Net earnings   21,729.2 26,937.0 24,830.0 28,010.0 22,319.0 -33,627.0 0.0 0.0   Pre-tax profit without non-rec. items   27,888 33,688 39,113 30,521 28,223 -36,007 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   11,263 0.0 0.0 0.0 7,583 7,554 0.0 0.0   Shareholders equity total   70,727 76,664 35,343 43,353 65,672 32,045 -14,652 -14,652   Interest-bearing liabilities   1,615 0.0 0.0 0.0 655 1,288,164 14,744 14,744   Balance sheet total (assets)   148,415 164,566 119,417 132,795 124,873 1,398,960 92.0 92.0   Net Debt   -11,418 0.0 0.0 0.0 348 1,288,117 14,744 14,744     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   96,609 111,573 119,772 109,843 112,896 81,137 0.0 0.0   Gross profit growth   -17.2% 15.5% 7.3% -8.3% 2.8% -28.1% -100.0% 0.0%   Employees   113 117 116 122 120 124 0 0   Employee growth %   10.8% 3.5% -0.9% 5.2% -1.6% 3.3% -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)   148,415 164,566 119,417 132,795 124,873 1,398,960 92 92   Balance sheet change%   -23.4% 10.9% -27.4% 11.2% -6.0% 1,020.3% -100.0% 0.0%   Added value   30,459.6 33,688.0 39,113.0 30,521.0 28,592.0 2,689.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,442 -14,024 0 0 4,370 24,770 -35,370 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 -1.0 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 (%)   26.3% 30.2% 32.7% 27.8% 25.3% -0.4% 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 %   16.3% 21.5% 27.5% 24.2% 23.8% 0.1% 0.0% 0.0%   ROI %   26.0% 25.5% 27.5% 24.2% 26.8% 0.1% 0.0% 0.0%   ROE %   28.2% 36.6% 44.3% 71.2% 40.9% -68.8% 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 %   47.7% 100.0% 100.0% 100.0% 52.6% 2.3% -99.4% -99.4%   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, %   -37.5% 0.0% 0.0% 0.0% 1.1% 47,903.2% 0.0% 0.0%   Gearing %   2.3% 0.0% 0.0% 0.0% 1.0% 4,019.9% -100.6% -100.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 0.0% 0.0% 0.0% 755.7% 5.7% 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   1.4 0.0 0.0 0.0 0.8 0.1 0.0 0.0   Current Ratio   2.7 0.0 0.0 0.0 4.0 0.2 0.0 0.0   Cash and cash equivalent   13,032.9 0.0 0.0 0.0 307.0 47.0 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   84,352.0 0.0 0.0 0.0 87,798.0 -1,027,074.0 -7,372.0 -7,372.0   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   270 288 337 250 238 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   270 288 337 250 266 22 0 0   EBIT / employee   225 288 337 250 238 -3 0 0   Net earnings / employee   192 230 214 230 186 -271 0 0