Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BAGTERP 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.8% 14.7% 12.7% 15.2% 13.2% 11.5% 20.4% 20.4%   Credit score (0-100)   19 14 17 12 16 21 5 5   Credit rating   BB BB BB BB BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -43.0 1,316 56.0 -67.0 -99.0 23.2 0.0 0.0   EBITDA   -43.0 1,313 56.0 -67.0 -99.0 23.2 0.0 0.0   EBIT   -43.0 1,313 56.0 -67.0 -99.0 23.2 0.0 0.0   Pre-tax profit (PTP)   -88.4 1,273.0 55.0 -68.0 -193.0 -62.6 0.0 0.0   Net earnings   -69.0 993.0 43.0 -53.0 -151.0 -48.8 0.0 0.0   Pre-tax profit without non-rec. items   -88.4 1,273 55.0 -68.0 -193 -62.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,503 417 461 408 257 208 -192 -192   Interest-bearing liabilities   1,344 700 1,770 2,329 2,459 2,097 192 192   Balance sheet total (assets)   2,935 1,877 3,054 3,011 3,108 2,626 0.0 0.0   Net Debt   387 616 1,627 2,284 2,451 2,042 192 192     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -43.0 1,316 56.0 -67.0 -99.0 23.2 0.0 0.0   Gross profit growth   29.1% 0.0% -95.7% 0.0% -47.8% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,935 1,877 3,054 3,011 3,108 2,626 0 0   Balance sheet change%   -9.6% -36.0% 62.7% -1.4% 3.2% -15.5% -100.0% 0.0%   Added value   -43.0 1,313.0 56.0 -67.0 -99.0 23.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 99.8% 100.0% 100.0% 100.0% 100.0% 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 %   -0.3% 54.6% 2.3% -2.2% -3.2% 0.8% 0.0% 0.0%   ROI %   -0.4% 60.5% 2.8% -2.4% -3.3% 0.9% 0.0% 0.0%   ROE %   -4.5% 103.4% 9.8% -12.2% -45.4% -21.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.2% 22.2% 15.1% 13.6% 8.3% 8.2% -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, %   -898.9% 46.9% 2,905.4% -3,409.0% -2,475.8% 8,819.0% 0.0% 0.0%   Gearing %   89.4% 167.9% 383.9% 570.8% 956.8% 1,006.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 3.9% 0.1% 0.0% 4.0% 3.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 0.1 0.1 0.0 0.1 0.0 0.0 0.0   Current Ratio   2.1 1.6 1.3 1.3 1.2 1.1 0.0 0.0   Cash and cash equivalent   957.0 84.0 143.0 45.0 8.0 54.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,048.4 736.0 734.0 681.0 491.0 340.4 -95.8 -95.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -43 1,313 56 -67 -99 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -43 1,313 56 -67 -99 0 0 0   EBIT / employee   -43 1,313 56 -67 -99 0 0 0   Net earnings / employee   -69 993 43 -53 -151 0 0 0