Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Henrik Bading Jørgensen 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   4.8% 2.4% 1.4% 8.1% 16.1% 32.9% 21.0% 17.3%   Credit score (0-100)   47 66 79 30 10 0 4 9   Credit rating   BBB BBB A BB BB C B BB   Credit limit (kDKK)   0.0 0.0 11.4 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,156 3,370 2,193 887 1,280 -17.3 0.0 0.0   EBITDA   101 1,579 721 -371 894 -17.9 0.0 0.0   EBIT   54.0 1,534 561 -516 887 -17.9 0.0 0.0   Pre-tax profit (PTP)   67.9 1,563.5 578.4 -510.2 898.6 23.0 0.0 0.0   Net earnings   52.1 1,219.7 453.4 -398.7 699.0 18.0 0.0 0.0   Pre-tax profit without non-rec. items   67.9 1,563 578 -510 899 23.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   127 81.0 509 364 0.0 0.0 0.0 0.0   Shareholders equity total   462 1,681 1,135 236 935 153 27.9 27.9   Interest-bearing liabilities   3.9 0.0 261 203 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,145 2,650 2,150 1,374 1,274 188 27.9 27.9   Net Debt   -32.1 -117 165 -165 -149 -28.2 -27.9 -27.9     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,156 3,370 2,193 887 1,280 -17.3 0.0 0.0   Gross profit growth   -1.0% 56.3% -34.9% -59.6% 44.3% 0.0% 0.0% 0.0%   Employees   7 7 6 5 5 0 0 0   Employee growth %   0.0% 0.0% -14.3% -16.7% 0.0% -100.0% 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)   1,145 2,650 2,150 1,374 1,274 188 28 28   Balance sheet change%   12.2% 131.4% -18.9% -36.1% -7.3% -85.2% -85.1% 0.0%   Added value   54.0 1,533.5 560.7 -516.4 887.3 -17.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41 -92 267 -290 -370 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   2.5% 45.5% 25.6% -58.2% 69.3% 103.1% 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 %   6.5% 82.7% 24.8% -28.5% 68.5% 3.6% 0.0% 0.0%   ROI %   15.0% 146.2% 38.7% -54.7% 132.1% 4.9% 0.0% 0.0%   ROE %   12.0% 113.8% 32.2% -58.2% 119.4% 3.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   40.3% 63.5% 52.8% 17.2% 73.4% 81.4% 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, %   -31.8% -7.4% 22.8% 44.6% -16.7% 157.6% 0.0% 0.0%   Gearing %   0.8% 0.0% 23.0% 85.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 287.4% 13.2% 3.7% 8.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.3 2.4 1.8 0.9 3.8 5.4 0.0 0.0   Current Ratio   1.4 2.6 2.0 1.0 3.8 5.4 0.0 0.0   Cash and cash equivalent   36.0 116.8 96.3 368.2 149.1 28.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   295.7 1,566.2 788.9 -18.1 935.0 152.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   8 219 93 -103 177 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 226 120 -74 179 0 0 0   EBIT / employee   8 219 93 -103 177 0 0 0   Net earnings / employee   7 174 76 -80 140 0 0 0