Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAJARCH ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   7.5% 7.9% 4.2% 4.4% 5.9% 7.0% 15.8% 15.8%   Credit score (0-100)   34 31 47 47 38 34 12 12   Credit rating   BB BB BBB BBB 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)  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   121 76 177 0 0 0 0 0   Gross profit   -81.7 -20.1 104 106 -22.6 116 0.0 0.0   EBITDA   -81.7 -20.1 104 106 -22.6 116 0.0 0.0   EBIT   -81.7 -20.1 94.9 99.7 -27.5 112 0.0 0.0   Pre-tax profit (PTP)   -82.8 -20.3 93.8 98.3 -28.5 110.2 0.0 0.0   Net earnings   -64.8 -20.9 73.2 76.5 -22.5 85.9 0.0 0.0   Pre-tax profit without non-rec. items   -82.8 -20.3 93.8 98.3 -28.5 110 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   35.4 35.4 26.6 19.9 15.0 11.3 0.0 0.0   Shareholders equity total   -45.0 -65.9 7.3 83.8 61.3 147 67.3 67.3   Interest-bearing liabilities   480 532 481 527 547 162 0.0 0.0   Balance sheet total (assets)   475 498 536 625 628 432 67.3 67.3   Net Debt   480 532 481 509 528 88.9 -67.3 -67.3     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   121 76 177 0 0 0 0 0   Net sales growth   74.6% -37.2% 132.1% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -81.7 -20.1 104 106 -22.6 116 0.0 0.0   Gross profit growth   -157.7% 75.4% 0.0% 2.5% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   475 498 536 625 628 432 67 67   Balance sheet change%   -27.2% 4.8% 7.7% 16.6% 0.4% -31.1% -84.4% 0.0%   Added value   -81.7 -20.1 103.7 106.3 -20.9 115.9 0.0 0.0   Added value %   -67.4% -26.4% 58.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -18 -13 -10 -8 -11 0   Net sales trend   3.0 -1.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 1.0 2.0 -1.0 1.0 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 %   -67.4% -26.4% 58.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -67.4% -26.4% 53.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 91.5% 93.8% 121.8% 96.8% 0.0% 0.0%   Net Earnings %   -53.4% -27.4% 41.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -53.4% -27.4% 46.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -68.2% -26.6% 53.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -14.0% -3.7% 17.3% 17.2% -4.4% 21.2% 0.0% 0.0%   ROI %   -14.6% -4.0% 18.6% 18.1% -4.5% 24.5% 0.0% 0.0%   ROE %   -26.2% -4.3% 29.0% 167.9% -31.0% 82.4% 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 %   -8.7% -11.7% 1.4% 13.4% 9.8% 34.1% 100.0% 100.0%   Relative indebtedness %   428.3% 740.1% 299.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   428.3% 740.0% 299.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -587.8% -2,647.6% 463.4% 479.0% -2,338.5% 76.7% 0.0% 0.0%   Gearing %   -1,067.4% -807.5% 6,575.4% 628.7% 891.8% 109.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 0.2% 0.3% 0.2% 0.6% 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   0.1 0.1 0.1 0.1 0.1 0.3 0.0 0.0   Current Ratio   0.8 0.8 1.0 1.1 1.1 1.5 0.0 0.0   Cash and cash equivalent   0.1 0.1 0.0 17.4 18.9 72.7 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 %   362.0% 607.0% 288.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -80.4 -101.3 -19.3 63.9 46.3 136.0 0.0 0.0   Net working capital %   -66.3% -133.1% -10.9% 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0