Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERGSTRØM PLASTTEKNIK A/S

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% 1.3% 1.3%   Bankruptcy risk   1.2% 0.9% 0.9% 1.0% 1.1% 0.8% 6.6% 6.4%   Credit score (0-100)   83 90 90 86 85 89 36 37   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   65.4 370.2 560.7 467.2 385.2 446.9 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   2,766 3,559 3,690 3,791 4,091 4,186 0.0 0.0   EBITDA   886 1,824 1,794 2,029 2,249 1,816 0.0 0.0   EBIT   663 1,693 1,760 1,976 2,178 1,745 0.0 0.0   Pre-tax profit (PTP)   663.2 1,741.1 1,837.6 1,979.4 2,149.7 1,708.1 0.0 0.0   Net earnings   515.6 1,354.5 1,427.9 1,555.8 1,672.6 1,330.0 0.0 0.0   Pre-tax profit without non-rec. items   663 1,741 1,838 1,979 2,150 1,708 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   63.2 34.1 0.0 300 230 159 0.0 0.0   Shareholders equity total   2,341 3,695 5,123 5,679 6,352 3,701 2,901 2,901   Interest-bearing liabilities   22.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,770 5,594 7,674 7,569 8,639 5,920 2,901 2,901   Net Debt   22.8 -9.6 -1,459 -1,473 -1,511 -734 -2,901 -2,901     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   2,766 3,559 3,690 3,791 4,091 4,186 0.0 0.0   Gross profit growth   6.9% 28.7% 3.7% 2.7% 7.9% 2.3% -100.0% 0.0%   Employees   4 4 4 3 3 3 0 0   Employee growth %   13.8% -2.8% 12.8% -24.0% -1.3% 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)   3,770 5,594 7,674 7,569 8,639 5,920 2,901 2,901   Balance sheet change%   -13.1% 48.4% 37.2% -1.4% 14.1% -31.5% -51.0% 0.0%   Added value   885.6 1,824.2 1,793.8 2,028.8 2,230.8 1,815.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -445 -223 -68 247 -141 -141 -159 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 (%)   24.0% 47.6% 47.7% 52.1% 53.2% 41.7% 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 %   17.7% 37.7% 28.0% 26.8% 27.1% 24.2% 0.0% 0.0%   ROI %   26.9% 58.2% 42.1% 37.9% 36.4% 35.1% 0.0% 0.0%   ROE %   21.2% 44.9% 32.4% 28.8% 27.8% 26.5% 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 %   62.1% 66.1% 66.8% 75.0% 73.5% 62.5% 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, %   2.6% -0.5% -81.4% -72.6% -67.2% -40.5% 0.0% 0.0%   Gearing %   1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.9% 216.0% 0.0% 0.0% 0.0% 0.0% 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   1.3 1.7 2.1 2.6 2.4 1.2 0.0 0.0   Current Ratio   2.5 2.9 3.0 3.8 3.6 2.5 0.0 0.0   Cash and cash equivalent   0.0 9.6 1,459.3 1,473.5 1,510.7 734.4 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   2,098.0 3,535.8 4,997.8 5,250.6 5,989.2 3,405.5 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 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   243 514 448 668 744 605 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   243 514 448 668 750 605 0 0   EBIT / employee   182 477 440 650 726 582 0 0   Net earnings / employee   141 382 357 512 558 443 0 0