Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BADGIGANTEN 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% 5.4% 5.4%   Bankruptcy risk   2.2% 2.3% 1.9% 4.8% 9.0% 6.1% 11.2% 11.2%   Credit score (0-100)   68 65 70 43 26 37 22 22   Credit rating   BBB BBB A BBB BB BBB BB BB   Credit limit (kDKK)   0.1 0.0 0.6 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   484 340 906 247 -505 618 0.0 0.0   EBITDA   224 238 605 -9.2 -653 503 0.0 0.0   EBIT   205 220 587 -34.8 -675 503 0.0 0.0   Pre-tax profit (PTP)   171.7 224.1 593.8 5.2 -632.5 512.7 0.0 0.0   Net earnings   134.9 174.2 461.9 2.5 -632.5 512.7 0.0 0.0   Pre-tax profit without non-rec. items   172 224 594 5.2 -632 513 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   74.7 56.0 37.3 46.7 0.0 0.0 0.0 0.0   Shareholders equity total   1,338 1,512 1,974 1,976 1,344 756 631 631   Interest-bearing liabilities   5.4 50.2 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,586 1,841 2,546 2,457 1,472 907 631 631   Net Debt   -229 -403 -811 -89.9 -277 -828 -631 -631     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   484 340 906 247 -505 618 0.0 0.0   Gross profit growth   24.5% -29.8% 166.6% -72.7% 0.0% 0.0% -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)   1,586 1,841 2,546 2,457 1,472 907 631 631   Balance sheet change%   0.5% 16.1% 38.2% -3.5% -40.1% -38.4% -30.4% 0.0%   Added value   223.6 238.2 605.3 -9.2 -649.3 503.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   56 -37 -37 -16 -68 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 -1.0 -2.0 1.0 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 (%)   42.4% 64.6% 64.8% -14.1% 133.7% 81.4% 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 %   13.3% 13.2% 27.3% 0.4% -32.1% 43.1% 0.0% 0.0%   ROI %   16.5% 15.6% 33.8% 0.5% -37.9% 48.8% 0.0% 0.0%   ROE %   10.6% 12.2% 26.5% 0.1% -38.1% 48.8% 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 %   84.4% 82.1% 77.5% 89.6% 96.0% 83.4% 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, %   -102.3% -169.1% -133.9% 981.3% 42.4% -164.6% 0.0% 0.0%   Gearing %   0.4% 3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,422.4% 8.6% 16.5% 0.0% 0.0% 0.0% 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   1.4 1.8 2.0 5.6 25.3 6.0 0.0 0.0   Current Ratio   5.8 5.3 4.3 4.9 10.9 6.0 0.0 0.0   Cash and cash equivalent   234.2 453.0 810.7 89.9 276.8 828.1 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   1,196.2 1,392.5 1,871.9 1,864.3 1,273.5 747.6 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   224 238 605 -9 -649 503 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   224 238 605 -9 -653 503 0 0   EBIT / employee   205 220 587 -35 -675 503 0 0   Net earnings / employee   135 174 462 3 -632 513 0 0