Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENT PEDERSEN LUNDE 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% 3.8% 3.8%   Bankruptcy risk   0.8% 0.7% 0.7% 0.9% 0.6% 0.8% 9.6% 9.4%   Credit score (0-100)   92 96 94 87 97 92 26 26   Credit rating   A AA AA A AA AA BB BB   Credit limit (kDKK)   669.0 847.7 1,007.9 762.1 804.8 881.7 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   10,763 11,765 12,792 14,813 11,973 11,670 0.0 0.0   EBITDA   2,365 2,767 3,307 3,731 1,592 2,163 0.0 0.0   EBIT   2,223 2,593 3,136 3,527 1,354 1,895 0.0 0.0   Pre-tax profit (PTP)   2,210.9 2,536.4 3,133.6 3,479.4 1,206.2 1,807.6 0.0 0.0   Net earnings   1,717.6 1,971.6 2,440.9 2,714.3 941.7 1,411.0 0.0 0.0   Pre-tax profit without non-rec. items   2,211 2,536 3,134 3,479 1,206 1,808 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   868 901 749 931 836 680 0.0 0.0   Shareholders equity total   5,159 5,480 5,941 6,656 4,997 5,508 2,208 2,208   Interest-bearing liabilities   0.0 1,066 0.0 622 101 0.0 0.0 0.0   Balance sheet total (assets)   9,577 10,836 12,604 17,325 11,090 13,128 2,208 2,208   Net Debt   -289 1,065 -2,232 620 -554 -2,677 -2,208 -2,208     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   10,763 11,765 12,792 14,813 11,973 11,670 0.0 0.0   Gross profit growth   4.4% 9.3% 8.7% 15.8% -19.2% -2.5% -100.0% 0.0%   Employees   18 19 21 23 21 19 0 0   Employee growth %   0.0% 5.6% 10.5% 9.5% -8.7% -9.5% -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)   9,577 10,836 12,604 17,325 11,090 13,128 2,208 2,208   Balance sheet change%   7.7% 13.1% 16.3% 37.5% -36.0% 18.4% -83.2% 0.0%   Added value   2,365.4 2,767.4 3,307.3 3,730.9 1,557.7 2,163.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   84 -142 -323 -22 -334 -424 -680 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 (%)   20.7% 22.0% 24.5% 23.8% 11.3% 16.2% 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 %   25.2% 26.1% 27.8% 24.3% 9.7% 16.1% 0.0% 0.0%   ROI %   41.4% 41.2% 44.0% 43.8% 17.1% 26.7% 0.0% 0.0%   ROE %   34.0% 37.1% 42.7% 43.1% 16.2% 26.9% 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 %   53.9% 50.6% 47.1% 38.4% 45.1% 42.0% 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, %   -12.2% 38.5% -67.5% 16.6% -34.8% -123.8% 0.0% 0.0%   Gearing %   0.0% 19.5% 0.0% 9.3% 2.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 24.1% 24.4% 52.1% 46.0% 272.5% 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   1.7 1.7 1.9 1.5 1.8 1.9 0.0 0.0   Current Ratio   2.2 2.2 2.3 1.8 2.4 2.2 0.0 0.0   Cash and cash equivalent   288.8 1.7 2,232.4 1.7 655.2 2,677.3 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   4,741.2 5,344.6 6,772.0 7,445.2 5,909.7 6,854.8 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 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   131 146 157 162 74 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 146 157 162 76 114 0 0   EBIT / employee   123 136 149 153 64 100 0 0   Net earnings / employee   95 104 116 118 45 74 0 0