Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET BENT PEDERSEN 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 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   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   1.6% 1.3% 1.6% 3.3% 1.4% 1.5% 12.1% 11.8%   Credit score (0-100)   76 81 75 53 77 75 20 20   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   5.7 53.2 6.9 0.0 23.2 12.6 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   4,219 5,338 4,991 4,943 5,818 4,464 0.0 0.0   EBITDA   521 827 713 186 689 467 0.0 0.0   EBIT   460 787 655 129 638 403 0.0 0.0   Pre-tax profit (PTP)   455.0 785.7 651.5 125.5 632.3 405.6 0.0 0.0   Net earnings   361.5 611.7 504.7 94.3 490.0 312.8 0.0 0.0   Pre-tax profit without non-rec. items   455 786 652 126 632 406 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   147 113 114 82.3 45.5 144 0.0 0.0   Shareholders equity total   1,274 1,616 1,520 1,115 1,504 1,317 517 517   Interest-bearing liabilities   337 0.0 0.0 117 10.3 20.8 0.0 0.0   Balance sheet total (assets)   2,767 3,357 3,290 2,433 2,820 2,361 517 517   Net Debt   -532 -1,262 -1,378 -74.2 -1,164 -853 -517 -517     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   4,219 5,338 4,991 4,943 5,818 4,464 0.0 0.0   Gross profit growth   15.5% 26.5% -6.5% -0.9% 17.7% -23.3% -100.0% 0.0%   Employees   6 11 11 12 12 12 0 0   Employee growth %   0.0% 83.3% 0.0% 9.1% 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)   2,767 3,357 3,290 2,433 2,820 2,361 517 517   Balance sheet change%   25.6% 21.3% -2.0% -26.1% 15.9% -16.3% -78.1% 0.0%   Added value   521.4 826.6 712.9 186.1 695.0 466.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -74 -56 -89 -88 35 -144 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 (%)   10.9% 14.7% 13.1% 2.6% 11.0% 9.0% 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 %   18.7% 25.8% 19.8% 4.7% 24.4% 15.7% 0.0% 0.0%   ROI %   32.7% 47.1% 36.7% 8.7% 46.8% 28.5% 0.0% 0.0%   ROE %   33.1% 42.3% 32.2% 7.2% 37.4% 22.2% 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 %   46.0% 48.1% 46.2% 45.8% 53.4% 55.8% 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, %   -102.0% -152.6% -193.2% -39.9% -168.8% -182.9% 0.0% 0.0%   Gearing %   26.5% 0.0% 0.0% 10.5% 0.7% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.8% 0.0% 12.9% 15.4% 6.6% 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   1.7 1.9 2.1 1.7 2.0 2.0 0.0 0.0   Current Ratio   1.8 2.0 2.2 1.8 2.1 2.1 0.0 0.0   Cash and cash equivalent   868.8 1,261.5 1,377.5 190.9 1,174.3 874.3 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   1,126.6 1,630.8 1,727.8 1,032.3 1,458.8 1,173.0 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   87 75 65 16 58 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 75 65 16 57 39 0 0   EBIT / employee   77 72 60 11 53 34 0 0   Net earnings / employee   60 56 46 8 41 26 0 0