Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Baker & Baker Denmark 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   1.3% 2.8% 3.2% 1.7% 1.8% 1.7% 6.7% 6.5%   Credit score (0-100)   82 61 55 72 71 72 36 37   Credit rating   A BBB BBB A A A BBB BBB   Credit limit (kDKK)   1,086.2 0.0 0.0 96.7 48.5 111.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,521 2,905 2,740 6,401 7,358 6,922 0.0 0.0   EBITDA   1,268 -464 -594 3,040 3,518 3,367 0.0 0.0   EBIT   787 -961 -1,067 2,995 3,474 3,323 0.0 0.0   Pre-tax profit (PTP)   1,070.0 -1,164.0 -1,183.0 2,841.0 3,258.0 4,783.0 0.0 0.0   Net earnings   782.0 -961.0 -975.0 2,214.0 2,539.0 3,701.0 0.0 0.0   Pre-tax profit without non-rec. items   1,070 -1,164 -1,183 2,841 3,258 4,783 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   8.0 122 194 148 104 60.0 0.0 0.0   Shareholders equity total   70,729 69,768 68,793 71,007 73,546 77,247 42,247 42,247   Interest-bearing liabilities   3,787 848 976 2,106 2,351 2,791 0.0 0.0   Balance sheet total (assets)   79,875 75,737 76,696 79,703 83,894 86,419 42,247 42,247   Net Debt   -1,243 -2,282 -3,157 -2,092 -1,547 -751 -42,247 -42,247     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   4,521 2,905 2,740 6,401 7,358 6,922 0.0 0.0   Gross profit growth   22.7% -35.7% -5.7% 133.6% 15.0% -5.9% -100.0% 0.0%   Employees   7 7 7 7 8 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 14.3% -12.5% -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)   79,875 75,737 76,696 79,703 83,894 86,419 42,247 42,247   Balance sheet change%   2.2% -5.2% 1.3% 3.9% 5.3% 3.0% -51.1% 0.0%   Added value   1,268.0 -464.0 -594.0 3,040.0 3,519.0 3,367.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -962 -860 -836 -91 -88 -88 -60 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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% -33.1% -38.9% 46.8% 47.2% 48.0% 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 %   1.5% -1.2% -1.3% 3.9% 4.2% 6.0% 0.0% 0.0%   ROI %   1.6% -1.3% -1.4% 4.2% 4.7% 6.6% 0.0% 0.0%   ROE %   1.1% -1.4% -1.4% 3.2% 3.5% 4.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   88.5% 92.1% 89.7% 89.1% 87.7% 89.4% 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, %   -98.0% 491.8% 531.5% -68.8% -44.0% -22.3% 0.0% 0.0%   Gearing %   5.4% 1.2% 1.4% 3.0% 3.2% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 9.4% 19.0% 12.0% 9.8% 13.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   8.6 12.7 9.8 8.9 7.9 9.2 0.0 0.0   Current Ratio   8.7 12.8 10.0 9.1 8.1 9.4 0.0 0.0   Cash and cash equivalent   5,030.0 3,130.0 4,133.0 4,198.0 3,898.0 3,542.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   69,797.0 69,235.0 68,757.0 70,764.0 73,346.0 77,091.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   181 -66 -85 434 440 481 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   181 -66 -85 434 440 481 0 0   EBIT / employee   112 -137 -152 428 434 475 0 0   Net earnings / employee   112 -137 -139 316 317 529 0 0