Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BNU Reklame ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

/mount/enginehtml/companyviews/145/745247/images/sales_and_ebit_percent_last-year_2017.png?v=1750317986598 /mount/enginehtml/companyviews/145/745247/images/sales_and_ebit_percent_last-year_2018.png?v=1750317986603   Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   0.0% 1.7% 6.3% 19.0% 8.1% 19.3% 20.5% 18.0%   Credit score (0-100)   0 75 39 7 31 6 4 7   Credit rating   N/A A BBB B BB B B B   Credit limit (kDKK)   0.0 1.7 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,924 2,456 2,286 2,462 1,881 0.0 0.0   EBITDA   0.0 596 -290 -942 298 -70.1 0.0 0.0   EBIT   0.0 481 -402 -1,027 225 -158 0.0 0.0   Pre-tax profit (PTP)   0.0 473.2 -442.5 -1,067.5 189.0 -177.8 0.0 0.0   Net earnings   0.0 414.0 -272.1 -962.8 189.0 -302.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 473 -442 -1,067 189 -178 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 212 246 224 157 128 0.0 0.0   Shareholders equity total   0.0 970 328 -635 -446 -749 -950 -950   Interest-bearing liabilities   0.0 59.2 233 702 625 548 950 950   Balance sheet total (assets)   0.0 1,656 1,558 1,053 847 646 0.0 0.0   Net Debt   0.0 -130 232 699 616 535 950 950     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 2,924 2,456 2,286 2,462 1,881 0.0 0.0   Gross profit growth   0.0% 0.0% -16.0% -6.9% 7.7% -23.6% -100.0% 0.0%   Employees   0 9 8 9 6 5 0 0   Employee growth %   0.0% 0.0% -11.1% 12.5% -33.3% -16.7% -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)   0 1,656 1,558 1,053 847 646 0 0   Balance sheet change%   0.0% 0.0% -5.9% -32.4% -19.6% -23.8% -100.0% 0.0%   Added value   0.0 596.5 -289.5 -941.8 309.8 -70.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -53 220 -256 -140 -117 -128 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 16.5% -16.4% -44.9% 9.1% -8.4% 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 %   0.0% 29.2% -25.0% -63.2% 15.1% -11.1% 0.0% 0.0%   ROI %   0.0% 46.9% -50.5% -162.5% 33.9% -25.3% 0.0% 0.0%   ROE %   0.0% 42.7% -41.9% -139.5% 19.9% -40.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 58.6% 23.1% -23.5% -37.6% -53.7% -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, %   0.0% -21.9% -80.0% -74.2% 206.7% -763.1% 0.0% 0.0%   Gearing %   0.0% 6.1% 71.1% -110.6% -140.1% -73.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 33.6% 27.9% 8.8% 5.4% 5.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.6 0.9 0.4 0.4 0.3 0.0 0.0   Current Ratio   0.0 2.0 1.0 0.5 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 189.7 1.5 3.8 9.0 12.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 701.7 29.6 -911.1 -638.0 -873.3 -474.9 -474.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 66 -36 -105 52 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 66 -36 -105 50 -14 0 0   EBIT / employee   0 53 -50 -114 38 -32 0 0   Net earnings / employee   0 46 -34 -107 32 -61 0 0