Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAKKEGÅRD I HOLDING 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  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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   2.4% 1.8% 2.5% 2.2% 2.2% 2.2% 8.0% 8.0%   Credit score (0-100)   65 71 61 66 65 66 31 31   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 6.9 0.1 0.9 0.7 0.7 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   188 223 223 2,248 -35.0 -31.9 0.0 0.0   EBITDA   122 161 163 2,211 -150 -72.4 0.0 0.0   EBIT   43.4 82.1 82.1 2,175 -176 -98.9 0.0 0.0   Pre-tax profit (PTP)   -42.4 205.4 143.0 2,038.8 251.0 295.8 0.0 0.0   Net earnings   -90.3 139.6 46.9 1,762.0 190.0 223.1 0.0 0.0   Pre-tax profit without non-rec. items   -42.4 205 143 2,039 251 296 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   3,854 3,775 3,789 2,450 2,425 2,397 0.0 0.0   Shareholders equity total   16,407 16,335 16,272 17,921 17,996 18,101 17,779 17,779   Interest-bearing liabilities   105 49.1 137 149 654 772 0.0 0.0   Balance sheet total (assets)   16,561 16,483 16,618 18,238 18,743 18,963 17,779 17,779   Net Debt   -4,297 -4,016 -4,127 -7,615 -7,164 -7,964 -17,779 -17,779     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   188 223 223 2,248 -35.0 -31.9 0.0 0.0   Gross profit growth   45.4% 18.7% 0.0% 908.9% 0.0% 8.9% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 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)   16,561 16,483 16,618 18,238 18,743 18,963 17,779 17,779   Balance sheet change%   -3.3% -0.5% 0.8% 9.7% 2.8% 1.2% -6.2% 0.0%   Added value   122.4 161.1 162.9 2,210.6 -140.4 -72.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -158 -158 -67 -1,374 -51 -54 -2,397 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 (%)   23.1% 36.9% 36.8% 96.8% 502.9% 310.2% 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% 1.6% 0.9% 12.6% 1.5% 1.6% 0.0% 0.0%   ROI %   0.2% 1.6% 1.0% 12.7% 1.5% 1.6% 0.0% 0.0%   ROE %   -0.5% 0.9% 0.3% 10.3% 1.1% 1.2% 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 %   99.1% 99.1% 97.9% 98.3% 96.0% 95.5% 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, %   -3,512.0% -2,493.2% -2,533.1% -344.5% 4,776.0% 10,999.0% 0.0% 0.0%   Gearing %   0.6% 0.3% 0.8% 0.8% 3.6% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   106.4% 76.3% 14.3% 106.0% 7.2% 1.5% 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   81.6 127.1 51.8 56.4 24.1 20.5 0.0 0.0   Current Ratio   81.6 127.1 51.8 56.4 23.9 20.5 0.0 0.0   Cash and cash equivalent   4,402.5 4,065.1 4,264.1 7,764.1 7,818.0 8,736.1 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   8,989.7 11,611.2 11,474.6 14,488.2 14,869.0 14,908.7 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  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   0 0 0 0 -140 -72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -150 -72 0 0   EBIT / employee   0 0 0 0 -176 -99 0 0   Net earnings / employee   0 0 0 0 190 223 0 0