Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYNKEL EL 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  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% 2.0% 2.0%   Bankruptcy risk   2.8% 2.8% 2.0% 1.5% 1.4% 1.6% 18.4% 18.4%   Credit score (0-100)   61 61 68 75 77 73 8 8   Credit rating   BBB BBB A A A A B B   Credit limit (kDKK)   0.0 0.0 0.2 8.1 20.1 6.2 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   1,308 1,488 1,988 2,784 4,081 4,919 0.0 0.0   EBITDA   426 512 978 1,409 1,768 1,882 0.0 0.0   EBIT   318 380 688 1,196 1,410 1,454 0.0 0.0   Pre-tax profit (PTP)   320.5 386.5 689.8 1,197.0 1,413.2 1,458.7 0.0 0.0   Net earnings   246.4 297.1 531.1 921.8 1,106.3 1,120.3 0.0 0.0   Pre-tax profit without non-rec. items   321 386 690 1,197 1,413 1,459 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   209 186 145 139 246 124 0.0 0.0   Shareholders equity total   329 386 617 1,009 1,195 1,205 5.2 5.2   Interest-bearing liabilities   158 93.7 17.0 271 480 983 0.0 0.0   Balance sheet total (assets)   919 921 1,594 2,155 2,464 3,227 5.2 5.2   Net Debt   -181 -227 -600 -624 -80.5 494 -5.2 -5.2     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   1,308 1,488 1,988 2,784 4,081 4,919 0.0 0.0   Gross profit growth   13.4% 13.7% 33.6% 40.0% 46.6% 20.5% -100.0% 0.0%   Employees   0 0 0 0 0 6 0 0   Employee growth %   0.0% 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)   919 921 1,594 2,155 2,464 3,227 5 5   Balance sheet change%   -6.0% 0.2% 73.1% 35.2% 14.3% 31.0% -99.8% 0.0%   Added value   426.0 511.8 978.0 1,409.3 1,622.6 1,881.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   74 -155 -331 -219 -252 -549 -124 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 (%)   24.3% 25.5% 34.6% 43.0% 34.5% 29.6% 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 %   33.8% 42.0% 54.9% 63.9% 61.2% 51.3% 0.0% 0.0%   ROI %   59.0% 78.4% 121.2% 123.4% 95.3% 75.4% 0.0% 0.0%   ROE %   63.1% 83.2% 105.9% 113.4% 100.4% 93.4% 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 %   35.8% 41.9% 38.7% 46.8% 48.5% 37.3% 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, %   -42.5% -44.3% -61.3% -44.3% -4.6% 26.2% 0.0% 0.0%   Gearing %   48.2% 24.3% 2.7% 26.9% 40.2% 81.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 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   1.0 1.1 1.4 1.7 1.6 1.3 0.0 0.0   Current Ratio   1.2 1.4 1.5 1.8 1.7 1.5 0.0 0.0   Cash and cash equivalent   339.5 320.6 616.8 895.0 560.9 489.7 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   129.4 210.1 487.2 881.7 949.1 1,087.0 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   0 0 0 0 0 314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 314 0 0   EBIT / employee   0 0 0 0 0 242 0 0   Net earnings / employee   0 0 0 0 0 187 0 0