Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. J. BAKKEGAARD 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.0% 1.0% 0.9% 1.1% 1.9% 0.9% 8.3% 8.3%   Credit score (0-100)   88 89 88 84 69 86 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   445.9 563.3 652.0 442.0 2.6 652.6 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   -30.4 15.8 69.9 54.8 39.3 186 0.0 0.0   EBITDA   -221 -166 -136 -167 -183 -53.7 0.0 0.0   EBIT   -268 -184 -216 -246 -262 -142 0.0 0.0   Pre-tax profit (PTP)   -843.4 653.7 723.4 663.6 -246.7 531.9 0.0 0.0   Net earnings   -656.0 550.1 584.3 540.2 -160.6 453.3 0.0 0.0   Pre-tax profit without non-rec. items   -843 654 723 664 -247 532 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   1,265 1,430 1,351 1,272 1,192 1,382 0.0 0.0   Shareholders equity total   8,523 8,965 9,439 9,866 9,591 9,927 9,680 9,680   Interest-bearing liabilities   4.6 9.2 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,542 8,984 9,555 9,935 9,633 9,978 9,680 9,680   Net Debt   -7,055 -7,477 -8,198 -8,663 -8,179 -8,440 -9,680 -9,680     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   -30.4 15.8 69.9 54.8 39.3 186 0.0 0.0   Gross profit growth   -31.7% 0.0% 343.1% -21.6% -28.2% 373.4% -100.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% -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)   8,542 8,984 9,555 9,935 9,633 9,978 9,680 9,680   Balance sheet change%   -8.3% 5.2% 6.4% 4.0% -3.0% 3.6% -3.0% 0.0%   Added value   -221.4 -165.8 -136.5 -166.5 -182.9 -53.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,016 147 -159 -159 -159 102 -1,382 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 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 (%)   880.7% -1,164.1% -308.7% -448.7% -666.5% -76.4% 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 %   0.1% 8.0% 9.5% 9.5% 5.1% 8.8% 0.0% 0.0%   ROI %   0.1% 8.0% 9.6% 9.6% 5.1% 8.9% 0.0% 0.0%   ROE %   -7.4% 6.3% 6.3% 5.6% -1.7% 4.6% 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 %   99.8% 99.9% 98.9% 99.3% 99.8% 99.7% 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, %   3,186.8% 4,508.4% 6,007.3% 5,201.9% 4,472.0% 15,703.6% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   36,978.1% 720.5% 3,491.9% 0.0% 0.0% 0.0% 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   391.6 -1,159.6 108.9 199.6 367.7 268.6 0.0 0.0   Current Ratio   391.6 3,780.6 97.9 187.3 199.6 166.7 0.0 0.0   Cash and cash equivalent   7,060.1 7,486.3 8,198.3 8,663.2 8,178.6 8,439.6 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   712.1 260.9 205.3 85.9 509.9 526.0 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 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   -221 -166 -136 0 -183 -54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -221 -166 -136 0 -183 -54 0 0   EBIT / employee   -268 -184 -216 0 -262 -142 0 0   Net earnings / employee   -656 550 584 0 -161 453 0 0