Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BELLINGE FÆLLED ApS 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.7% 0.5% 0.5% 0.5% 0.6% 1.2% 8.3% 8.1%   Credit score (0-100)   96 99 99 99 97 81 30 30   Credit rating   AA AA AAA AAA AA A BB BB   Credit limit (kDKK)   3,469.2 4,058.1 5,020.2 5,177.8 5,476.2 1,265.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,435 5,438 5,692 5,271 5,896 5,792 0.0 0.0   EBITDA   3,435 5,438 5,692 5,271 5,896 5,792 0.0 0.0   EBIT   3,435 5,438 5,692 5,271 5,896 5,792 0.0 0.0   Pre-tax profit (PTP)   2,202.4 5,213.1 16,220.1 13,189.4 12,735.3 -1,933.5 0.0 0.0   Net earnings   1,715.7 4,065.6 12,422.5 10,287.7 9,933.2 -1,408.4 0.0 0.0   Pre-tax profit without non-rec. items   2,202 5,213 16,220 13,189 12,735 -1,933 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   125,854 125,992 136,934 145,559 142,739 136,532 0.0 0.0   Shareholders equity total   35,342 37,408 46,530 48,818 52,751 48,343 16,903 16,903   Interest-bearing liabilities   84,732 83,971 82,669 86,377 77,741 80,032 0.0 0.0   Balance sheet total (assets)   125,947 126,952 138,080 146,102 142,849 136,589 16,903 16,903   Net Debt   84,705 83,124 81,663 85,937 77,711 80,024 -16,903 -16,903     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,435 5,438 5,692 5,271 5,896 5,792 0.0 0.0   Gross profit growth   7.8% 58.3% 4.7% -7.4% 11.9% -1.8% -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)   125,947 126,952 138,080 146,102 142,849 136,589 16,903 16,903   Balance sheet change%   -1.2% 0.8% 8.8% 5.8% -2.2% -4.4% -87.6% 0.0%   Added value   3,434.6 5,437.5 5,691.6 5,270.7 5,896.0 5,792.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31,170 138 10,942 8,625 -2,820 -6,207 -136,532 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   2.2% 4.4% 12.6% 9.8% 9.2% -0.3% 0.0% 0.0%   ROI %   2.4% 4.5% 13.0% 10.1% 9.5% -0.3% 0.0% 0.0%   ROE %   4.8% 11.2% 29.6% 21.6% 19.6% -2.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   28.1% 29.5% 33.7% 33.4% 36.9% 35.4% 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, %   2,466.2% 1,528.7% 1,434.8% 1,630.4% 1,318.0% 1,381.5% 0.0% 0.0%   Gearing %   239.7% 224.5% 177.7% 176.9% 147.4% 165.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.4% 0.5% 0.8% 0.6% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.2 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.2 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   26.7 847.0 1,005.5 440.4 30.3 8.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -8,220.8 -5,870.2 -4,856.1 -8,924.5 -12,476.7 -11,762.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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