Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bigom Krogstrup 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   1.6% 1.8% 4.3% 1.7% 1.7% 3.2% 11.4% 11.2%   Credit score (0-100)   77 73 48 72 72 54 21 22   Credit rating   A A BBB A A BBB BB BB   Credit limit (kDKK)   6.5 1.3 0.0 2.5 2.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,442 2,297 1,472 2,403 2,527 2,146 0.0 0.0   EBITDA   925 433 -322 581 405 29.2 0.0 0.0   EBIT   914 416 -346 567 391 15.2 0.0 0.0   Pre-tax profit (PTP)   910.8 408.1 -347.5 564.4 387.2 11.6 0.0 0.0   Net earnings   706.7 316.1 -273.5 439.6 301.2 6.4 0.0 0.0   Pre-tax profit without non-rec. items   911 408 -348 564 387 11.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   21.4 75.1 51.3 37.3 23.3 9.3 0.0 0.0   Shareholders equity total   1,182 1,392 1,010 1,450 1,751 758 633 633   Interest-bearing liabilities   24.0 72.9 23.1 23.8 16.6 16.6 0.0 0.0   Balance sheet total (assets)   2,006 1,961 1,873 2,083 2,348 1,390 633 633   Net Debt   -1,126 22.8 -172 -76.0 -593 -211 -633 -633     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,442 2,297 1,472 2,403 2,527 2,146 0.0 0.0   Gross profit growth   104.8% -5.9% -35.9% 63.3% 5.2% -15.1% -100.0% 0.0%   Employees   4 4 4 4 4 4 0 0   Employee growth %   100.0% 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)   2,006 1,961 1,873 2,083 2,348 1,390 633 633   Balance sheet change%   100.8% -2.3% -4.5% 11.2% 12.7% -40.8% -54.5% 0.0%   Added value   913.7 416.3 -345.5 566.9 390.8 15.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 37 -48 -28 -28 -28 -9 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   37.4% 18.1% -23.5% 23.6% 15.5% 0.7% 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 %   60.8% 21.0% -18.0% 28.7% 17.6% 0.8% 0.0% 0.0%   ROI %   96.8% 31.2% -27.0% 43.6% 23.6% 1.2% 0.0% 0.0%   ROE %   80.3% 24.6% -22.8% 35.7% 18.8% 0.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   58.9% 71.2% 53.9% 69.6% 74.6% 54.5% 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, %   -121.7% 5.3% 53.5% -13.1% -146.5% -721.1% 0.0% 0.0%   Gearing %   2.0% 5.2% 2.3% 1.6% 0.9% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 17.3% 4.2% 10.8% 18.0% 21.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.1 3.8 2.2 3.7 4.8 2.2 0.0 0.0   Current Ratio   3.1 3.7 2.2 3.7 4.8 2.2 0.0 0.0   Cash and cash equivalent   1,149.9 50.1 195.3 99.9 609.6 227.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,307.4 1,344.9 969.5 1,455.0 1,799.9 734.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   228 104 -86 142 98 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   231 108 -80 145 101 7 0 0   EBIT / employee   228 104 -86 142 98 4 0 0   Net earnings / employee   177 79 -68 110 75 2 0 0