Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENT URUP 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   3.5% 3.9% 1.3% 1.5% 1.6% 3.0% 8.2% 8.0%   Credit score (0-100)   55 52 82 76 73 57 29 31   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 222.8 68.5 29.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1,663 -826 1,484 2,266 566 476 0.0 0.0   EBITDA   -1,678 -873 1,238 2,266 360 31.9 0.0 0.0   EBIT   -2,263 -1,025 996 2,114 208 -120 0.0 0.0   Pre-tax profit (PTP)   5,549.5 -935.1 682.1 2,060.8 582.0 -481.0 0.0 0.0   Net earnings   6,041.2 -666.3 458.1 1,594.2 557.8 -492.6 0.0 0.0   Pre-tax profit without non-rec. items   5,550 -935 682 2,061 582 -481 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   8,458 8,305 8,153 8,001 7,849 7,697 0.0 0.0   Shareholders equity total   14,256 12,590 12,648 13,842 14,000 12,407 12,132 12,132   Interest-bearing liabilities   1,204 1,607 1,098 2,081 61.8 64.1 0.0 0.0   Balance sheet total (assets)   15,979 14,533 15,124 16,473 14,929 13,101 12,132 12,132   Net Debt   -1,955 -914 -224 -2,304 -3,402 -2,160 -12,132 -12,132     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1,663 -826 1,484 2,266 566 476 0.0 0.0   Gross profit growth   0.0% 50.4% 0.0% 52.7% -75.0% -15.9% -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)   15,979 14,533 15,124 16,473 14,929 13,101 12,132 12,132   Balance sheet change%   48.8% -9.0% 4.1% 8.9% -9.4% -12.2% -7.4% 0.0%   Added value   -1,678.4 -873.1 1,238.4 2,265.7 360.3 31.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,307 -304 -394 -304 -304 -304 -7,697 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   136.1% 124.2% 67.1% 93.3% 36.8% -25.2% 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 %   41.9% -5.7% 5.0% 13.2% 4.0% -3.2% 0.0% 0.0%   ROI %   44.3% -5.9% 5.1% 13.6% 4.2% -3.4% 0.0% 0.0%   ROE %   53.2% -5.0% 3.6% 12.0% 4.0% -3.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   89.2% 86.6% 83.6% 84.0% 93.8% 94.7% 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, %   116.5% 104.7% -18.1% -101.7% -944.2% -6,764.5% 0.0% 0.0%   Gearing %   8.4% 12.8% 8.7% 15.0% 0.4% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.5% 4.2% 1.1% 4.5% 44.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.9 2.4 2.6 2.1 5.7 6.0 0.0 0.0   Current Ratio   3.9 2.4 2.6 2.1 5.7 6.0 0.0 0.0   Cash and cash equivalent   3,159.1 2,521.2 1,322.2 4,384.4 3,464.1 2,224.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   4,263.5 2,396.2 1,889.9 2,386.3 3,766.2 2,828.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,678 -873 1,238 2,266 360 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,678 -873 1,238 2,266 360 32 0 0   EBIT / employee   -2,263 -1,025 996 2,114 208 -120 0 0   Net earnings / employee   6,041 -666 458 1,594 558 -493 0 0