Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T121 Balder 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 0.9% 2.9% 1.0% 0.9% 1.3% 4.5% 4.3%   Credit score (0-100)   85 91 58 86 89 78 46 48   Credit rating   A A BBB A A A BBB BBB   Credit limit (kDKK)   134.5 449.8 0.0 408.8 512.9 79.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,762 2,601 829 2,636 3,012 2,049 0.0 0.0   EBITDA   891 2,146 257 2,001 2,307 1,195 0.0 0.0   EBIT   414 1,600 -328 1,371 1,605 397 0.0 0.0   Pre-tax profit (PTP)   103.5 1,328.5 -557.6 1,169.2 1,414.9 35.9 0.0 0.0   Net earnings   80.6 1,036.2 -435.1 911.9 1,106.6 36.5 0.0 0.0   Pre-tax profit without non-rec. items   103 1,328 -558 1,169 1,415 35.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   5,843 5,509 5,405 5,139 6,059 7,125 0.0 0.0   Shareholders equity total   3,348 4,330 3,840 4,752 5,744 5,580 5,464 5,464   Interest-bearing liabilities   8,649 6,887 6,311 6,014 4,957 5,783 721 721   Balance sheet total (assets)   13,825 13,207 12,286 13,526 12,936 13,382 6,185 6,185   Net Debt   8,649 6,284 6,311 4,299 4,630 5,783 721 721     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,762 2,601 829 2,636 3,012 2,049 0.0 0.0   Gross profit growth   -42.3% 47.7% -68.1% 218.0% 14.3% -32.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   -33.3% -50.0% 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)   13,825 13,207 12,286 13,526 12,936 13,382 6,185 6,185   Balance sheet change%   22.9% -4.5% -7.0% 10.1% -4.4% 3.4% -53.8% 0.0%   Added value   891.1 2,146.0 257.4 2,000.7 2,235.3 1,194.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,419 -1,091 -901 -1,108 6 56 -7,125 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   23.5% 61.5% -39.6% 52.0% 53.3% 19.4% 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 %   3.3% 11.8% -2.6% 10.6% 12.1% 3.0% 0.0% 0.0%   ROI %   3.4% 12.1% -2.7% 11.5% 12.9% 3.1% 0.0% 0.0%   ROE %   2.4% 27.0% -10.7% 21.2% 21.1% 0.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   24.2% 32.8% 31.3% 35.1% 44.4% 41.7% 88.4% 88.4%   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, %   970.5% 292.8% 2,451.4% 214.9% 200.7% 484.1% 0.0% 0.0%   Gearing %   258.3% 159.0% 164.4% 126.6% 86.3% 103.6% 13.2% 13.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 3.5% 3.5% 3.3% 3.5% 6.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.7 0.0 0.9 0.4 0.0 0.0 0.0   Current Ratio   0.3 0.7 0.0 0.9 0.4 0.0 0.0 0.0   Cash and cash equivalent   0.0 602.9 0.0 1,715.6 326.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -1,763.5 -287.1 -1,160.3 -234.9 -699.8 -1,507.7 -360.3 -360.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   446 2,146 257 2,001 2,235 1,195 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   446 2,146 257 2,001 2,307 1,195 0 0   EBIT / employee   207 1,600 -328 1,371 1,605 397 0 0   Net earnings / employee   40 1,036 -435 912 1,107 37 0 0