Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BÆKKEGAARDEN 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  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% 5.7%   Bankruptcy risk   1.8% 1.3% 1.6% 1.3% 0.9% 1.0% 8.8% 6.6%   Credit score (0-100)   73 82 77 80 89 86 27 36   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   1.1 43.1 6.6 38.3 355.9 255.2 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   2,008 2,848 2,395 2,934 4,812 4,166 0.0 0.0   EBITDA   896 1,357 961 1,428 2,240 1,698 0.0 0.0   EBIT   349 364 92.3 585 1,375 773 0.0 0.0   Pre-tax profit (PTP)   214.0 333.8 -86.1 306.8 1,125.3 498.4 0.0 0.0   Net earnings   157.9 263.1 102.5 223.1 872.0 352.0 0.0 0.0   Pre-tax profit without non-rec. items   214 158 -86.1 307 1,125 498 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   4,786 5,885 5,097 7,170 7,041 7,951 0.0 0.0   Shareholders equity total   1,622 1,886 1,988 2,211 3,083 3,435 3,304 3,304   Interest-bearing liabilities   1,576 4,013 3,378 5,096 4,206 4,958 0.0 0.0   Balance sheet total (assets)   5,874 6,890 6,056 8,983 9,063 9,637 3,304 3,304   Net Debt   1,574 3,918 3,378 5,096 4,205 4,952 -3,289 -3,289     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   2,008 2,848 2,395 2,934 4,812 4,166 0.0 0.0   Gross profit growth   34.4% 41.9% -15.9% 22.5% 64.0% -13.4% -100.0% 0.0%   Employees   0 0 6 7 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 16.7% 0.0% -14.3% -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)   5,874 6,890 6,056 8,983 9,063 9,637 3,304 3,304   Balance sheet change%   65.0% 17.3% -12.1% 48.3% 0.9% 6.3% -65.7% 0.0%   Added value   349.3 363.6 92.3 585.4 1,374.7 773.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,628 200 -1,676 1,210 -1,013 -35 -7,951 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   17.4% 12.8% 3.9% 20.0% 28.6% 18.6% 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 %   7.5% 5.9% 1.7% 8.0% 15.3% 8.5% 0.0% 0.0%   ROI %   8.6% 6.6% 1.9% 9.4% 18.7% 10.0% 0.0% 0.0%   ROE %   10.2% 15.0% 5.3% 10.6% 32.9% 10.8% 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 %   27.6% 27.4% 32.8% 24.6% 34.0% 35.6% 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, %   175.7% 288.7% 351.4% 356.8% 187.8% 291.6% 0.0% 0.0%   Gearing %   97.2% 212.8% 169.9% 230.5% 136.4% 144.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.8% 7.9% 5.2% 7.0% 5.4% 6.4% 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   1.1 0.9 0.3 0.4 0.5 0.4 0.0 0.0   Current Ratio   1.4 1.0 0.5 0.5 0.6 0.5 0.0 0.0   Cash and cash equivalent   2.5 94.7 0.0 0.0 0.9 5.6 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   247.7 17.4 -705.9 -1,659.2 -1,416.0 -1,741.7 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 15 84 196 129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 160 204 320 283 0 0   EBIT / employee   0 0 15 84 196 129 0 0   Net earnings / employee   0 0 17 32 125 59 0 0