Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENNY HOLDING 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   2.5% 4.6% 4.1% 2.8% 2.9% 3.1% 16.8% 16.4%   Credit score (0-100)   64 46 47 59 57 57 10 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   642 642 625 633 648 627 0.0 0.0   EBITDA   29.4 -113 -17.1 -1.6 6.5 -17.0 0.0 0.0   EBIT   29.4 -113 -17.1 -1.6 6.5 -17.0 0.0 0.0   Pre-tax profit (PTP)   326.9 457.8 813.9 549.2 568.3 400.4 0.0 0.0   Net earnings   270.4 355.0 633.5 428.7 441.6 310.7 0.0 0.0   Pre-tax profit without non-rec. items   327 458 814 549 568 400 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   590 761 1,134 963 945 855 90.4 90.4   Interest-bearing liabilities   36.5 24.8 34.1 89.8 44.1 99.8 0.0 0.0   Balance sheet total (assets)   812 1,159 1,460 1,257 1,183 1,107 90.4 90.4   Net Debt   -74.3 -140 -84.2 -106 -71.0 -82.8 -90.4 -90.4     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   642 642 625 633 648 627 0.0 0.0   Gross profit growth   14.1% -0.0% -2.5% 1.2% 2.5% -3.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   812 1,159 1,460 1,257 1,183 1,107 90 90   Balance sheet change%   22.2% 42.7% 26.1% -13.9% -5.9% -6.4% -91.8% 0.0%   Added value   29.4 -113.5 -17.1 -1.6 6.5 -17.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   4.6% -17.7% -2.7% -0.3% 1.0% -2.7% 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 %   44.9% 47.2% 63.0% 41.2% 47.0% 35.6% 0.0% 0.0%   ROI %   55.4% 64.9% 84.3% 50.3% 56.2% 41.9% 0.0% 0.0%   ROE %   47.9% 52.6% 66.8% 40.9% 46.3% 34.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   72.7% 65.7% 77.7% 76.6% 79.8% 77.3% 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, %   -252.6% 123.1% 493.2% 6,501.4% -1,099.7% 485.8% 0.0% 0.0%   Gearing %   6.2% 3.3% 3.0% 9.3% 4.7% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.8% 22.9% 37.5% 16.9% 7.7% 9.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 1.7 3.0 2.6 2.9 2.4 0.0 0.0   Current Ratio   2.0 1.7 3.0 2.6 2.9 2.4 0.0 0.0   Cash and cash equivalent   110.8 164.5 118.3 195.7 115.0 182.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   195.6 260.9 636.9 463.0 444.6 355.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   29 -113 -17 -2 6 -17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 -113 -17 -2 6 -17 0 0   EBIT / employee   29 -113 -17 -2 6 -17 0 0   Net earnings / employee   270 355 633 429 442 311 0 0