Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAD BOYS/BAD GIRLS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   1.5% 1.6% 2.3% 4.6% 3.2% 3.3% 6.1% 6.0%   Credit score (0-100)   78 74 63 45 55 54 38 39   Credit rating   A A BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   26.2 9.3 0.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,005 3,320 2,810 2,034 2,272 2,280 0.0 0.0   EBITDA   2,047 1,348 860 -30.4 580 498 0.0 0.0   EBIT   1,460 754 254 -636 -19.5 -102 0.0 0.0   Pre-tax profit (PTP)   1,437.3 744.6 214.3 -693.0 -63.5 -110.4 0.0 0.0   Net earnings   1,003.2 471.9 59.3 -646.8 -159.8 -192.1 0.0 0.0   Pre-tax profit without non-rec. items   1,437 745 214 -693 -63.5 -110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   749 729 604 496 456 407 0.0 0.0   Shareholders equity total   5,021 4,493 4,103 3,456 3,296 3,104 2,604 2,604   Interest-bearing liabilities   11.4 35.0 479 736 302 209 0.0 0.0   Balance sheet total (assets)   8,283 7,587 6,671 5,348 4,781 4,107 2,604 2,604   Net Debt   -34.0 -631 88.2 191 -267 -408 -1,560 -1,560     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   4,005 3,320 2,810 2,034 2,272 2,280 0.0 0.0   Gross profit growth   -27.9% -17.1% -15.4% -27.6% 11.7% 0.3% -100.0% 0.0%   Employees   6 5 4 5 5 5 0 0   Employee growth %   -25.0% -16.7% -20.0% 25.0% 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)   8,283 7,587 6,671 5,348 4,781 4,107 2,604 2,604   Balance sheet change%   -0.6% -8.4% -12.1% -19.8% -10.6% -14.1% -36.6% 0.0%   Added value   2,046.6 1,348.4 860.5 -30.4 586.0 497.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,120 -1,096 -1,214 -1,195 -1,121 -1,131 -407 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   5.0 5.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   36.5% 22.7% 9.0% -31.3% -0.9% -4.5% 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 %   18.0% 9.6% 3.7% -10.5% -0.4% -2.1% 0.0% 0.0%   ROI %   29.5% 15.7% 5.6% -14.2% -0.5% -2.6% 0.0% 0.0%   ROE %   20.0% 9.9% 1.4% -17.1% -4.7% -6.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   60.6% 59.2% 61.5% 64.6% 68.9% 75.6% 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, %   -1.7% -46.8% 10.3% -627.8% -46.0% -82.0% 0.0% 0.0%   Gearing %   0.2% 0.8% 11.7% 21.3% 9.2% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   497.3% 63.4% 18.1% 10.6% 8.5% 7.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.7 0.5 0.5 0.6 0.8 0.0 0.0   Current Ratio   1.6 1.5 1.5 1.5 1.7 2.4 0.0 0.0   Cash and cash equivalent   45.5 666.1 390.4 544.7 568.7 616.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,306.4 1,113.2 1,099.1 779.9 941.1 1,260.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   341 270 215 -6 117 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   341 270 215 -6 116 100 0 0   EBIT / employee   243 151 63 -127 -4 -20 0 0   Net earnings / employee   167 94 15 -129 -32 -38 0 0