Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BECKER & JENSEN 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.9% 7.5% 1.8% 2.1% 2.0% 1.6% 11.0% 11.0%   Credit score (0-100)   45 32 71 66 67 75 22 22   Credit rating   BBB BB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.9 0.2 0.4 12.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   858 -164 604 -17.0 -268 751 0.0 0.0   EBITDA   293 -759 -17.1 -505 -661 489 0.0 0.0   EBIT   293 -759 -17.1 -505 -661 489 0.0 0.0   Pre-tax profit (PTP)   427.0 -920.0 605.2 937.9 509.4 1,318.8 0.0 0.0   Net earnings   335.0 -723.0 472.0 731.6 397.0 1,034.2 0.0 0.0   Pre-tax profit without non-rec. items   427 -920 605 938 509 1,319 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,880 2,158 2,630 3,361 3,758 4,793 4,713 4,713   Interest-bearing liabilities   1,707 4,970 10,254 23,159 24,881 25,536 0.0 0.0   Balance sheet total (assets)   10,381 13,760 20,271 27,382 29,258 30,929 4,713 4,713   Net Debt   1,630 3,700 9,558 23,118 24,259 24,947 -4,713 -4,713     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   858 -164 604 -17.0 -268 751 0.0 0.0   Gross profit growth   -34.9% 0.0% 0.0% 0.0% -1,476.5% 0.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   -99.9% 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)   10,381 13,760 20,271 27,382 29,258 30,929 4,713 4,713   Balance sheet change%   23.8% 32.5% 47.3% 35.1% 6.8% 5.7% -84.8% 0.0%   Added value   293.0 -759.0 -17.1 -504.7 -660.9 489.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 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 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   34.1% 462.8% -2.8% 2,973.7% 247.0% 65.1% 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 %   6.8% -1.6% 7.0% 7.0% 6.6% 10.2% 0.0% 0.0%   ROI %   14.2% -3.3% 11.9% 8.4% 6.8% 10.4% 0.0% 0.0%   ROE %   12.4% -28.7% 19.7% 24.4% 11.2% 24.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   27.7% 15.7% 13.0% 12.3% 12.8% 15.5% 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, %   556.3% -487.5% -56,039.9% -4,580.3% -3,670.6% 5,101.0% 0.0% 0.0%   Gearing %   59.3% 230.3% 389.9% 689.0% 662.0% 532.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 21.7% 7.7% 4.3% 5.7% 6.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.9 0.4 0.2 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   77.0 1,270.0 695.9 41.4 621.9 588.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -848.0 -6,698.0 -13,716.6 -21,576.7 -24,112.6 -24,955.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   147 -380 -9 -252 -330 245 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 -380 -9 -252 -330 245 0 0   EBIT / employee   147 -380 -9 -252 -330 245 0 0   Net earnings / employee   168 -362 236 366 199 517 0 0