Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet B-T 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0% 5.0%   Bankruptcy risk   5.4% 3.5% 2.7% 4.0% 5.0% 7.0% 18.3% 18.1%   Credit score (0-100)   44 56 62 51 43 33 7 7   Credit rating   BBB BBB BBB BBB BBB BBB B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   151 454 777 717 711 648 0.0 0.0   EBITDA   77.7 263 252 76.0 -25.7 -84.4 0.0 0.0   EBIT   40.3 229 230 34.6 -71.3 -130 0.0 0.0   Pre-tax profit (PTP)   18.8 213.1 207.0 7.2 -96.2 -135.5 0.0 0.0   Net earnings   14.6 175.8 160.5 5.1 -75.8 -153.3 0.0 0.0   Pre-tax profit without non-rec. items   18.8 213 207 7.2 -96.2 -136 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   96.5 115 93.3 165 119 73.7 0.0 0.0   Shareholders equity total   441 616 677 582 506 353 -147 -147   Interest-bearing liabilities   16.8 208 286 370 476 324 147 147   Balance sheet total (assets)   893 1,262 1,504 1,376 1,645 1,320 0.0 0.0   Net Debt   16.8 208 286 370 476 324 147 147     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   151 454 777 717 711 648 0.0 0.0   Gross profit growth   0.0% 201.3% 70.9% -7.7% -0.9% -8.8% -100.0% 0.0%   Employees   1 1 1 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% 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)   893 1,262 1,504 1,376 1,645 1,320 0 0   Balance sheet change%   0.0% 41.4% 19.1% -8.5% 19.5% -19.8% -100.0% 0.0%   Added value   77.7 262.7 251.8 76.0 -29.9 -84.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   59 -15 -44 30 -91 -91 -74 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   26.7% 50.3% 29.6% 4.8% -10.0% -20.1% 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 %   4.5% 21.2% 16.6% 2.4% -4.7% -7.3% 0.0% 0.0%   ROI %   8.8% 35.5% 25.5% 3.6% -7.1% -12.7% 0.0% 0.0%   ROE %   3.3% 33.3% 24.8% 0.8% -13.9% -35.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   49.4% 48.8% 45.0% 42.3% 30.8% 26.7% -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, %   21.6% 79.2% 113.7% 487.3% -1,849.9% -384.0% 0.0% 0.0%   Gearing %   3.8% 33.7% 42.3% 63.6% 94.0% 91.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   257.3% 13.9% 9.3% 8.4% 5.9% 6.8% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.5 1.6 1.6 1.5 1.3 1.2 0.0 0.0   Current Ratio   1.8 1.8 1.7 1.6 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   344.1 508.8 588.0 434.9 435.6 279.2 -73.5 -73.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 263 252 38 -10 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 263 252 38 -9 -28 0 0   EBIT / employee   40 229 230 17 -24 -43 0 0   Net earnings / employee   15 176 161 3 -25 -51 0 0