Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BC Esbjerg ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   5.8% 4.7% 2.7% 2.0% 6.6% 12.3% 18.3% 17.9%   Credit score (0-100)   42 47 61 68 35 18 1 1   Credit rating   BBB BBB BBB A BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,475 1,420 1,842 1,435 2,034 -20.3 0.0 0.0   EBITDA   269 190 593 434 973 -20.9 0.0 0.0   EBIT   182 134 509 359 973 -20.9 0.0 0.0   Pre-tax profit (PTP)   193.3 138.7 515.5 367.9 973.3 -44.8 0.0 0.0   Net earnings   150.7 107.8 402.0 287.0 758.3 -35.2 0.0 0.0   Pre-tax profit without non-rec. items   193 139 515 368 973 -44.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   163 379 417 384 0.0 0.0 0.0 0.0   Shareholders equity total   373 331 633 520 1,003 218 118 118   Interest-bearing liabilities   0.0 60.3 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,099 1,132 1,006 1,139 1,672 1,391 118 118   Net Debt   -80.0 57.5 -33.7 -387 -1,530 -1,000 -118 -118     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,475 1,420 1,842 1,435 2,034 -20.3 0.0 0.0   Gross profit growth   -13.1% -3.7% 29.7% -22.1% 41.8% 0.0% 0.0% 0.0%   Employees   0 0 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   1,099 1,132 1,006 1,139 1,672 1,391 118 118   Balance sheet change%   -6.0% 3.1% -11.2% 13.3% 46.8% -16.8% -91.5% 0.0%   Added value   182.1 134.2 508.9 359.2 973.4 -20.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 140 -57 -107 -384 0 0 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 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   12.4% 9.5% 27.6% 25.0% 47.8% 102.7% 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 %   17.4% 13.2% 48.4% 34.5% 70.1% -0.8% 0.0% 0.0%   ROI %   35.3% 37.6% 96.4% 58.9% 120.7% -2.0% 0.0% 0.0%   ROE %   31.9% 30.6% 83.4% 49.8% 99.6% -5.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   34.0% 29.2% 63.0% 45.7% 60.0% 15.7% 100.0% 50.0%   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, %   -29.7% 30.3% -5.7% -89.1% -157.1% 4,793.7% 0.0% 0.0%   Gearing %   0.0% 18.2% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 29.3% 6.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.6 0.4 0.7 0.7 2.7 1.2 0.0 0.0   Current Ratio   1.2 0.9 1.6 1.3 2.7 1.2 0.0 0.0   Cash and cash equivalent   80.0 2.8 33.7 386.5 1,529.6 1,000.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   149.9 -80.0 216.1 166.5 1,044.6 218.2 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 254 180 487 -21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 296 217 487 -21 0 0   EBIT / employee   0 0 254 180 487 -21 0 0   Net earnings / employee   0 0 201 143 379 -35 0 0