Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAZE 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% 2.9% 2.9%   Bankruptcy risk   4.0% 9.3% 2.3% 1.9% 1.0% 3.1% 7.1% 7.1%   Credit score (0-100)   51 28 64 69 87 55 34 34   Credit rating   BBB BB BBB A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.1 3.0 779.5 0.0 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   10,460 9,309 8,398 10,367 10,483 11,010 0.0 0.0   EBITDA   290 -3,982 2,676 3,788 2,423 1,801 0.0 0.0   EBIT   82.0 -4,296 2,338 3,420 2,065 1,416 0.0 0.0   Pre-tax profit (PTP)   6.0 -4,371.6 2,322.0 3,543.7 2,029.5 1,334.0 0.0 0.0   Net earnings   -2.0 -3,421.0 1,800.8 2,775.6 1,570.4 1,016.6 0.0 0.0   Pre-tax profit without non-rec. items   6.0 -4,372 2,322 3,544 2,029 1,334 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   333 257 145 441 325 479 0.0 0.0   Shareholders equity total   6,927 3,506 5,307 8,083 9,653 8,170 7,670 7,670   Interest-bearing liabilities   3,969 3,325 3,044 5,964 5,545 6,965 0.0 0.0   Balance sheet total (assets)   24,829 17,697 18,017 30,854 23,736 28,697 7,670 7,670   Net Debt   3,895 3,322 3,042 5,916 5,526 6,946 -7,670 -7,670     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   10,460 9,309 8,398 10,367 10,483 11,010 0.0 0.0   Gross profit growth   5.1% -11.0% -9.8% 23.4% 1.1% 5.0% -100.0% 0.0%   Employees   26 30 14 16 19 21 0 0   Employee growth %   8.3% 15.4% -53.3% 14.3% 18.8% 10.5% -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)   24,829 17,697 18,017 30,854 23,736 28,697 7,670 7,670   Balance sheet change%   9.9% -28.7% 1.8% 71.2% -23.1% 20.9% -73.3% 0.0%   Added value   290.0 -3,982.1 2,676.0 3,788.2 2,433.5 1,801.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -187 743 -650 -373 -809 -463 -544 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   0.8% -46.2% 27.8% 33.0% 19.7% 12.9% 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 %   0.4% -19.7% 14.3% 14.7% 8.1% 6.0% 0.0% 0.0%   ROI %   0.8% -47.3% 33.6% 32.0% 15.1% 10.3% 0.0% 0.0%   ROE %   -0.0% -65.6% 40.9% 41.5% 17.7% 11.4% 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 %   28.0% 20.1% 29.5% 26.2% 40.7% 28.5% 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, %   1,343.1% -83.4% 113.7% 156.2% 228.1% 385.7% 0.0% 0.0%   Gearing %   57.3% 94.8% 57.4% 73.8% 57.4% 85.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 4.8% 7.2% 1.3% 3.3% 3.8% 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   1.2 0.9 1.1 1.2 1.4 1.1 0.0 0.0   Current Ratio   1.4 1.1 1.4 1.4 1.7 1.4 0.0 0.0   Cash and cash equivalent   74.0 2.5 2.3 48.3 18.1 18.8 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   6,449.0 1,971.6 4,911.2 7,847.1 9,791.7 8,433.8 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   11 -133 191 237 128 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 -133 191 237 128 86 0 0   EBIT / employee   3 -143 167 214 109 67 0 0   Net earnings / employee   -0 -114 129 173 83 48 0 0