Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAGGESKÆRVEJ 50 HERNING 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  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% 1.5% 2.8%   Bankruptcy risk   0.7% 0.8% 0.7% 0.8% 0.6% 0.6% 8.6% 7.0%   Credit score (0-100)   94 93 94 92 96 97 29 34   Credit rating   AA AA AA AA AA AA BB BBB   Credit limit (kDKK)   878.4 962.8 1,297.5 1,222.8 1,590.6 1,748.5 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   2,596 0 0 0 0 0 0 0   Gross profit   2,372 2,527 3,000 2,191 2,935 2,679 0.0 0.0   EBITDA   2,372 2,527 3,000 2,191 2,935 2,679 0.0 0.0   EBIT   1,418 1,574 2,046 1,237 1,982 1,726 0.0 0.0   Pre-tax profit (PTP)   1,079.0 1,364.1 1,935.9 1,145.5 1,857.5 1,192.8 0.0 0.0   Net earnings   842.4 1,063.8 1,527.4 893.3 1,449.6 930.2 0.0 0.0   Pre-tax profit without non-rec. items   1,079 1,364 1,936 1,146 1,858 1,193 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   25,884 24,931 23,978 24,457 23,503 22,550 0.0 0.0   Shareholders equity total   8,782 9,845 11,373 12,266 13,716 14,646 14,521 14,521   Interest-bearing liabilities   21,318 20,043 17,655 15,811 14,893 14,218 0.0 0.0   Balance sheet total (assets)   30,544 30,435 29,724 28,663 29,389 29,539 14,521 14,521   Net Debt   21,318 19,165 14,789 14,524 11,888 10,109 -14,521 -14,521     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   2,596 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,372 2,527 3,000 2,191 2,935 2,679 0.0 0.0   Gross profit growth   -0.1% 6.5% 18.7% -27.0% 34.0% -8.7% -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)   30,544 30,435 29,724 28,663 29,389 29,539 14,521 14,521   Balance sheet change%   -2.9% -0.4% -2.3% -3.6% 2.5% 0.5% -50.8% 0.0%   Added value   2,371.8 2,527.1 2,999.8 2,190.8 2,935.2 2,679.2 0.0 0.0   Added value %   91.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,907 -1,907 -1,907 -474 -1,907 -1,907 -22,550 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   91.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   54.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   59.8% 62.3% 68.2% 56.5% 67.5% 64.4% 0.0% 0.0%   Net Earnings %   32.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   69.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   41.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.6% 5.3% 6.8% 4.2% 6.8% 6.1% 0.0% 0.0%   ROI %   4.6% 5.4% 6.9% 4.3% 6.9% 6.2% 0.0% 0.0%   ROE %   10.1% 11.4% 14.4% 7.6% 11.2% 6.6% 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 %   28.8% 32.3% 38.3% 42.8% 46.7% 49.6% 100.0% 100.0%   Relative indebtedness %   828.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   828.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   898.8% 758.4% 493.0% 663.0% 405.0% 377.3% 0.0% 0.0%   Gearing %   242.8% 203.6% 155.2% 128.9% 108.6% 97.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.2% 0.6% 0.5% 0.8% 4.2% 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   0.0 0.2 1.3 1.1 2.7 4.3 0.0 0.0   Current Ratio   0.7 1.5 2.6 3.6 5.3 7.3 0.0 0.0   Cash and cash equivalent   0.0 878.0 2,865.8 1,287.2 3,004.9 4,108.2 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 %   179.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,288.5 1,952.9 3,529.3 3,035.9 4,775.2 6,029.0 0.0 0.0   Net working capital %   -88.2% 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 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