Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BARDE EL-SERVICE 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% 2.0% 2.0%   Bankruptcy risk   4.3% 5.6% 3.2% 7.9% 2.8% 3.1% 14.1% 14.1%   Credit score (0-100)   49 42 56 30 59 55 16 16   Credit rating   BBB BBB BBB BB BBB 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   2,233 2,264 2,330 2,200 2,167 2,432 0.0 0.0   EBITDA   77.8 184 386 232 302 240 0.0 0.0   EBIT   4.7 130 330 187 286 214 0.0 0.0   Pre-tax profit (PTP)   -76.0 49.4 281.8 126.5 216.4 146.5 0.0 0.0   Net earnings   -62.0 30.4 219.2 97.7 167.4 112.0 0.0 0.0   Pre-tax profit without non-rec. items   -76.0 49.4 282 127 216 146 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   162 100 44.6 0.0 86.1 60.6 0.0 0.0   Shareholders equity total   335 365 584 557 599 586 331 331   Interest-bearing liabilities   932 929 293 1,317 964 569 0.0 0.0   Balance sheet total (assets)   1,928 2,172 2,260 2,898 2,559 2,285 331 331   Net Debt   927 926 293 1,314 958 563 -331 -331     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   2,233 2,264 2,330 2,200 2,167 2,432 0.0 0.0   Gross profit growth   -18.7% 1.4% 2.9% -5.6% -1.5% 12.2% -100.0% 0.0%   Employees   7 6 6 6 6 6 0 0   Employee growth %   -22.2% -14.3% 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)   1,928 2,172 2,260 2,898 2,559 2,285 331 331   Balance sheet change%   -2.7% 12.7% 4.1% 28.2% -11.7% -10.7% -85.5% 0.0%   Added value   77.8 184.3 385.7 231.8 330.7 239.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -146 -116 -111 -89 70 -51 -61 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 5.0 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 (%)   0.2% 5.7% 14.2% 8.5% 13.2% 8.8% 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 %   0.2% 7.1% 14.9% 7.3% 10.5% 8.9% 0.0% 0.0%   ROI %   0.4% 11.3% 29.6% 13.1% 16.0% 14.7% 0.0% 0.0%   ROE %   -17.0% 8.7% 46.2% 17.1% 29.0% 18.9% 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 %   17.4% 16.8% 25.8% 19.2% 23.4% 25.7% 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, %   1,192.7% 502.5% 76.1% 567.0% 317.0% 234.7% 0.0% 0.0%   Gearing %   278.6% 254.5% 50.2% 236.5% 160.9% 97.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 10.3% 7.9% 7.5% 6.1% 8.9% 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   0.8 0.9 1.1 1.1 1.1 1.1 0.0 0.0   Current Ratio   1.1 1.2 1.4 1.3 1.3 1.4 0.0 0.0   Cash and cash equivalent   4.8 2.6 0.0 3.2 6.4 6.4 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   172.7 319.7 611.7 616.9 622.3 666.8 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   11 31 64 39 55 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 31 64 39 50 40 0 0   EBIT / employee   1 22 55 31 48 36 0 0   Net earnings / employee   -9 5 37 16 28 19 0 0