Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BE Bygninger 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.3% 1.4% 1.4% 1.5% 1.6% 8.2% 8.2%   Credit score (0-100)   81 79 77 77 75 74 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   140.9 129.2 92.6 88.3 48.4 25.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,369 1,422 1,335 1,353 1,365 1,377 0.0 0.0   EBITDA   1,369 1,422 1,335 1,353 1,365 1,377 0.0 0.0   EBIT   1,182 1,235 1,148 1,166 1,178 1,190 0.0 0.0   Pre-tax profit (PTP)   1,048.3 1,164.5 1,196.1 902.5 1,229.0 1,160.9 0.0 0.0   Net earnings   817.7 908.3 933.0 704.0 958.6 905.5 0.0 0.0   Pre-tax profit without non-rec. items   1,048 1,165 1,196 903 1,229 1,161 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   18,956 18,769 18,582 18,395 18,208 18,021 0.0 0.0   Shareholders equity total   8,589 9,498 10,431 11,135 12,093 12,999 12,874 12,874   Interest-bearing liabilities   8,213 7,821 7,438 7,061 6,777 6,555 0.0 0.0   Balance sheet total (assets)   21,923 22,764 23,187 23,514 24,395 25,071 12,874 12,874   Net Debt   7,745 6,201 5,055 4,007 5,841 5,416 -12,874 -12,874     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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   1,369 1,422 1,335 1,353 1,365 1,377 0.0 0.0   Gross profit growth   -85.4% 3.8% -6.1% 1.4% 0.9% 0.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,923 22,764 23,187 23,514 24,395 25,071 12,874 12,874   Balance sheet change%   -7.6% 3.8% 1.9% 1.4% 3.7% 2.8% -48.7% 0.0%   Added value   1,369.5 1,421.8 1,334.8 1,353.1 1,364.8 1,376.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -374 -374 -374 -374 -374 -374 -18,021 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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 (%)   86.3% 86.8% 86.0% 86.2% 86.3% 86.4% 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 %   5.2% 5.7% 5.7% 5.2% 6.0% 5.8% 0.0% 0.0%   ROI %   5.3% 5.8% 5.8% 5.3% 6.1% 5.9% 0.0% 0.0%   ROE %   10.0% 10.0% 9.4% 6.5% 8.3% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   39.2% 41.7% 45.0% 47.4% 49.6% 51.8% 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, %   565.6% 436.1% 378.7% 296.1% 428.0% 393.4% 0.0% 0.0%   Gearing %   95.6% 82.3% 71.3% 63.4% 56.0% 50.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.5% 1.5% 4.2% 2.9% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   0.6 0.8 0.9 1.0 1.2 1.3 0.0 0.0   Current Ratio   0.6 0.8 0.9 1.0 1.2 1.3 0.0 0.0   Cash and cash equivalent   468.1 1,620.5 2,382.9 3,054.1 936.1 1,139.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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   -1,760.8 -1,080.5 -2,487.2 -1,806.1 876.3 1,620.1 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0