Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEKAERT 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  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% 2.7% 2.9% 9.6% 6.2% 7.3% 19.6% 16.1%   Credit score (0-100)   0 63 60 27 39 33 5 11   Credit rating   N/A BBB BBB BB BBB BBB B 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)  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 1,793 1,859 779 359 678 0.0 0.0   EBITDA   0.0 239 924 280 10.6 388 0.0 0.0   EBIT   0.0 239 924 280 10.6 388 0.0 0.0   Pre-tax profit (PTP)   0.0 225.0 910.5 258.5 -33.2 269.7 0.0 0.0   Net earnings   0.0 171.9 706.2 202.8 -33.2 217.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 225 910 260 -33.2 270 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 6.6 3.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 1,900 1,507 1,209 476 694 194 194   Interest-bearing liabilities   0.0 1,084 971 1,811 12,401 3,262 0.0 0.0   Balance sheet total (assets)   0.0 3,751 4,212 4,828 13,451 5,230 194 194   Net Debt   0.0 971 967 1,798 3,115 2,862 -194 -194     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 1,793 1,859 779 359 678 0.0 0.0   Gross profit growth   0.0% 0.0% 3.7% -58.1% -54.0% 89.0% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 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 3,751 4,212 4,828 13,451 5,230 194 194   Balance sheet change%   0.0% 0.0% 12.3% 14.6% 178.6% -61.1% -96.3% 0.0%   Added value   0.0 238.5 923.6 280.1 10.6 387.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7 -3 -4 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   0.0 1.0 2.0 3.0 4.0 5.0 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% 13.3% 49.7% 36.0% 3.0% 57.2% 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% 6.4% 23.2% 6.2% 0.1% 4.1% 0.0% 0.0%   ROI %   0.0% 8.0% 33.8% 10.2% 0.1% 4.6% 0.0% 0.0%   ROE %   0.0% 9.0% 41.5% 14.9% -3.9% 37.2% 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% 50.7% 35.8% 25.1% 3.5% 13.3% 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, %   0.0% 407.1% 104.7% 642.0% 29,286.0% 738.5% 0.0% 0.0%   Gearing %   0.0% 57.1% 64.5% 149.7% 2,603.8% 470.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.5% 1.3% 1.5% 0.6% 1.5% 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 1.3 1.2 1.0 0.9 0.7 0.0 0.0   Current Ratio   0.0 2.0 1.6 1.3 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 113.2 3.8 12.7 9,286.8 399.3 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 1,868.1 1,504.2 1,209.5 476.3 693.7 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  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   0 239 924 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 239 924 0 0 0 0 0   EBIT / employee   0 239 924 0 0 0 0 0   Net earnings / employee   0 172 706 0 0 0 0 0