Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beritech Ejendomme 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2.5% 2.0% 1.9% 1.6% 2.2% 1.7% 9.6% 9.6%   Credit score (0-100)   64 69 68 73 64 73 26 26   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.3 1.0 5.3 0.1 5.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   693 620 615 669 951 1,269 0.0 0.0   EBITDA   693 620 615 669 951 1,269 0.0 0.0   EBIT   673 920 698 669 892 1,269 0.0 0.0   Pre-tax profit (PTP)   48.0 818.0 2,478.0 211.0 71.0 408.9 0.0 0.0   Net earnings   33.0 639.0 1,952.0 165.0 55.0 318.1 0.0 0.0   Pre-tax profit without non-rec. items   48.0 818 2,478 211 71.0 409 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   12,857 13,156 13,240 21,321 21,350 21,350 0.0 0.0   Shareholders equity total   172 811 2,763 2,927 2,983 3,301 3,251 3,251   Interest-bearing liabilities   24,216 22,110 14,642 18,206 17,677 17,492 0.0 0.0   Balance sheet total (assets)   24,598 23,399 18,361 22,210 21,662 22,003 3,251 3,251   Net Debt   22,804 21,379 10,318 17,971 17,529 17,003 -3,251 -3,251     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   693 620 615 669 951 1,269 0.0 0.0   Gross profit growth   44.1% -10.5% -0.8% 8.8% 42.2% 33.5% -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)   24,598 23,399 18,361 22,210 21,662 22,003 3,251 3,251   Balance sheet change%   90.0% -4.9% -21.5% 21.0% -2.5% 1.6% -85.2% 0.0%   Added value   673.0 920.0 698.0 669.0 892.0 1,269.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,258 299 84 8,081 29 0 -21,350 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   97.1% 148.4% 113.5% 100.0% 93.8% 100.0% 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 %   4.2% 6.6% 15.2% 3.3% 4.1% 5.8% 0.0% 0.0%   ROI %   4.2% 6.6% 15.4% 3.4% 4.1% 5.9% 0.0% 0.0%   ROE %   21.2% 130.0% 109.2% 5.8% 1.9% 10.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.7% 3.5% 15.1% 13.3% 13.8% 15.0% 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, %   3,290.6% 3,448.2% 1,677.7% 2,686.2% 1,843.2% 1,339.4% 0.0% 0.0%   Gearing %   14,079.1% 2,726.3% 529.9% 622.0% 592.6% 530.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.3% 3.7% 2.8% 4.6% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 2.3 0.5 0.1 0.0 0.1 0.0 0.0   Current Ratio   1.9 2.1 0.5 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   1,412.0 731.0 4,324.0 235.0 148.0 488.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,287.0 608.0 -4,871.0 -6,406.0 -6,846.0 -6,909.3 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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