Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BACTOFORCE INTERNATIONAL A/S

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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.9% 1.7% 1.3% 0.9% 0.9% 0.8% 8.1% 8.0%   Credit score (0-100)   59 73 79 88 89 88 8 8   Credit rating   BB BBB BBB A A A B B   Credit limit (kDKK)   0.0 6.3 150.3 1,103.8 1,689.1 2,012.4 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   2,347 3,842 2,298 5,539 8,712 8,905 0.0 0.0   EBITDA   -2,834 -792 -3,067 132 2,750 3,557 0.0 0.0   EBIT   -3,515 -2,318 -4,654 -1,386 1,213 2,065 0.0 0.0   Pre-tax profit (PTP)   -1,124.9 3,155.3 2,925.5 5,777.0 5,895.6 8,395.5 0.0 0.0   Net earnings   -342.6 3,691.4 3,910.6 6,065.8 5,802.6 8,034.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,125 3,155 2,925 5,777 5,896 8,395 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   5,748 4,930 3,670 3,461 3,307 2,833 0.0 0.0   Shareholders equity total   4,653 8,344 12,272 14,338 20,140 22,375 7,930 7,930   Interest-bearing liabilities   14,625 12,090 8,509 24,525 17,470 15,421 0.0 0.0   Balance sheet total (assets)   21,637 22,731 23,179 40,928 40,263 40,309 7,930 7,930   Net Debt   14,595 12,084 8,504 24,521 16,387 14,811 -7,930 -7,930     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   2,347 3,842 2,298 5,539 8,712 8,905 0.0 0.0   Gross profit growth   164.1% 63.7% -40.2% 141.1% 57.3% 2.2% -100.0% 0.0%   Employees   0 0 0 0 10 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -30.0% -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)   21,637 22,731 23,179 40,928 40,263 40,309 7,930 7,930   Balance sheet change%   25.6% 5.1% 2.0% 76.6% -1.6% 0.1% -80.3% 0.0%   Added value   -2,833.7 -792.0 -3,066.6 132.0 2,731.4 3,556.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,689 -2,344 -2,847 -1,728 -1,690 -1,965 -2,833 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 1.0 2.0 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 (%)   -149.7% -60.3% -202.5% -25.0% 13.9% 23.2% 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 %   -4.5% 15.9% 14.8% 19.7% 16.7% 22.7% 0.0% 0.0%   ROI %   -5.0% 17.8% 16.4% 20.9% 17.6% 24.0% 0.0% 0.0%   ROE %   -6.4% 56.8% 37.9% 45.6% 33.7% 37.8% 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 %   21.5% 36.7% 52.9% 35.0% 50.0% 55.5% 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, %   -515.1% -1,525.7% -277.3% 18,573.6% 596.0% 416.4% 0.0% 0.0%   Gearing %   314.3% 144.9% 69.3% 171.0% 86.7% 68.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.8% 4.6% 3.3% 4.2% 4.7% 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   0.3 0.4 0.5 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.3 0.4 0.5 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   29.6 5.7 5.1 3.7 1,083.1 610.6 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   -9,067.6 -7,262.3 -3,555.2 -12,860.7 -16,292.9 -13,364.5 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   0 0 0 0 273 508 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 275 508 0 0   EBIT / employee   0 0 0 0 121 295 0 0   Net earnings / employee   0 0 0 0 580 1,148 0 0