Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEST BROADCAST HIRE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   2.0% 1.5% 2.9% 1.3% 1.1% 7.9% 10.4% 10.2%   Credit score (0-100)   70 78 58 78 84 30 24 24   Credit rating   A A BBB A A BB BB BB   Credit limit (kDKK)   0.6 19.7 0.0 64.3 259.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,685 5,843 6,535 7,211 7,169 3,685 0.0 0.0   EBITDA   2,417 2,563 2,526 3,332 3,129 -308 0.0 0.0   EBIT   211 261 283 927 755 -2,133 0.0 0.0   Pre-tax profit (PTP)   149.9 269.8 139.6 862.6 866.3 -2,271.6 0.0 0.0   Net earnings   111.9 206.0 108.9 627.9 730.4 -1,779.7 0.0 0.0   Pre-tax profit without non-rec. items   150 270 140 863 866 -2,272 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   7,637 6,283 5,814 5,145 4,280 2,785 0.0 0.0   Shareholders equity total   2,969 3,175 3,283 3,911 4,642 2,112 1,612 1,612   Interest-bearing liabilities   2,550 1,194 1,781 1,137 570 664 0.0 0.0   Balance sheet total (assets)   11,067 9,598 11,564 8,169 8,712 7,113 1,612 1,612   Net Debt   2,142 542 1,137 -343 -1,042 -503 -1,612 -1,612     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,685 5,843 6,535 7,211 7,169 3,685 0.0 0.0   Gross profit growth   0.4% 2.8% 11.8% 10.3% -0.6% -48.6% -100.0% 0.0%   Employees   4 6 8 8 8 8 0 0   Employee growth %   -20.0% 50.0% 33.3% 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)   11,067 9,598 11,564 8,169 8,712 7,113 1,612 1,612   Balance sheet change%   35.8% -13.3% 20.5% -29.4% 6.6% -18.4% -77.3% 0.0%   Added value   2,416.8 2,563.0 2,526.1 3,331.5 3,160.1 -307.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   495 -3,681 -2,727 -3,074 -3,239 -3,320 -2,785 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   3.7% 4.5% 4.3% 12.9% 10.5% -57.9% 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 %   3.5% 4.9% 3.0% 9.9% 12.1% -26.6% 0.0% 0.0%   ROI %   4.5% 6.3% 4.3% 14.3% 16.1% -45.6% 0.0% 0.0%   ROE %   3.5% 6.7% 3.4% 17.5% 17.1% -52.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   26.8% 33.1% 33.0% 49.0% 56.2% 38.7% 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, %   88.7% 21.1% 45.0% -10.3% -33.3% 163.4% 0.0% 0.0%   Gearing %   85.9% 37.6% 54.2% 29.1% 12.3% 31.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 12.5% 12.1% 7.7% 18.5% 27.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 1.0 1.3 1.3 1.9 1.3 0.0 0.0   Current Ratio   0.7 1.0 0.9 1.2 1.6 0.9 0.0 0.0   Cash and cash equivalent   407.7 652.2 643.6 1,479.9 1,611.9 1,166.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,710.4 11.4 -357.1 -443.3 1,628.6 -570.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   604 427 316 416 395 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   604 427 316 416 391 -38 0 0   EBIT / employee   53 44 35 116 94 -267 0 0   Net earnings / employee   28 34 14 78 91 -222 0 0