Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Basso København 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   9.1% 6.5% 11.9% 8.9% 8.5% 4.4% 13.3% 13.0%   Credit score (0-100)   28 38 20 26 28 46 17 18   Credit rating   BB BBB BB BB BB BBB BB 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)  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   2,445 4,844 3,742 5,927 8,330 7,849 0.0 0.0   EBITDA   -199 1,226 615 2,047 3,090 2,349 0.0 0.0   EBIT   -728 409 -204 1,229 2,266 2,045 0.0 0.0   Pre-tax profit (PTP)   -894.1 196.7 -366.9 1,138.2 2,267.8 2,212.5 0.0 0.0   Net earnings   -697.4 153.4 -286.3 887.6 1,768.7 1,722.4 0.0 0.0   Pre-tax profit without non-rec. items   -894 197 -367 1,138 2,268 2,212 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   3,229 2,542 1,783 1,025 358 136 0.0 0.0   Shareholders equity total   -647 -494 -780 107 1,876 2,798 1,048 1,048   Interest-bearing liabilities   5,174 4,236 4,159 64.8 0.0 138 0.0 0.0   Balance sheet total (assets)   5,630 4,661 4,700 2,625 4,220 4,810 1,048 1,048   Net Debt   4,660 3,768 3,408 -576 -574 -292 -1,048 -1,048     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   2,445 4,844 3,742 5,927 8,330 7,849 0.0 0.0   Gross profit growth   0.0% 98.1% -22.7% 58.4% 40.5% -5.8% -100.0% 0.0%   Employees   7 10 8 11 14 14 0 0   Employee growth %   0.0% 42.9% -20.0% 37.5% 27.3% 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)   5,630 4,661 4,700 2,625 4,220 4,810 1,048 1,048   Balance sheet change%   0.0% -17.2% 0.8% -44.1% 60.8% 14.0% -78.2% 0.0%   Added value   -199.4 1,225.8 615.3 2,047.0 3,083.2 2,349.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,960 -1,563 -1,640 -1,635 -1,551 -546 -136 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -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 (%)   -29.8% 8.4% -5.5% 20.7% 27.2% 26.1% 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 %   -11.4% 7.8% -2.7% 30.3% 66.4% 49.4% 0.0% 0.0%   ROI %   -13.7% 9.3% -3.4% 56.8% 222.0% 92.7% 0.0% 0.0%   ROE %   -12.4% 3.0% -6.1% 36.9% 178.4% 73.7% 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 %   -10.3% -9.6% -14.2% 4.1% 44.5% 58.2% 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, %   -2,336.7% 307.4% 553.8% -28.2% -18.6% -12.4% 0.0% 0.0%   Gearing %   -799.3% -857.5% -533.0% 60.4% 0.0% 4.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 5.2% 5.3% 4.3% 17.3% 27.1% 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 0.3 0.4 0.4 1.4 2.1 0.0 0.0   Current Ratio   0.3 0.3 0.5 0.5 1.5 2.2 0.0 0.0   Cash and cash equivalent   514.6 467.3 751.2 641.2 574.4 429.9 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   -4,264.2 -3,378.7 -2,922.4 -1,222.5 1,268.1 2,417.1 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  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   -28 123 77 186 220 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -28 123 77 186 221 168 0 0   EBIT / employee   -104 41 -26 112 162 146 0 0   Net earnings / employee   -100 15 -36 81 126 123 0 0