Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAKKEGÅRDEN, VESLØS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   1.5% 1.2% 1.0% 1.2% 1.2% 1.2% 15.7% 15.5%   Credit score (0-100)   77 83 86 81 82 80 12 13   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   10.6 79.9 206.1 100.7 101.4 82.1 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   150 430 451 438 567 443 0.0 0.0   EBITDA   150 430 451 438 567 443 0.0 0.0   EBIT   130 407 430 421 550 426 0.0 0.0   Pre-tax profit (PTP)   65.0 300.0 346.0 344.0 477.0 360.3 0.0 0.0   Net earnings   46.0 234.0 270.0 268.0 372.0 281.0 0.0 0.0   Pre-tax profit without non-rec. items   65.0 300 346 344 477 360 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   6,511 6,622 6,601 6,583 6,566 6,550 0.0 0.0   Shareholders equity total   3,189 3,423 3,460 3,426 3,530 3,440 0.0 0.0   Interest-bearing liabilities   3,005 2,999 2,787 2,551 2,440 2,590 0.0 0.0   Balance sheet total (assets)   7,022 7,379 7,070 6,931 6,983 6,970 0.0 0.0   Net Debt   2,823 2,635 2,534 2,293 2,078 2,225 0.0 0.0     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   150 430 451 438 567 443 0.0 0.0   Gross profit growth   -22.7% 186.7% 4.9% -2.9% 29.5% -21.8% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 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)   7,022 7,379 7,070 6,931 6,983 6,970 0 0   Balance sheet change%   52.2% 5.1% -4.2% -2.0% 0.8% -0.2% -100.0% 0.0%   Added value   150.0 430.0 451.0 438.0 567.0 443.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   476 1,913 -42 -35 -34 -33 -4,724 -1,825   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 (%)   86.7% 94.7% 95.3% 96.1% 97.0% 96.2% 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% 5.7% 6.0% 6.0% 7.9% 6.1% 0.0% 0.0%   ROI %   2.3% 5.9% 6.2% 6.3% 8.3% 6.5% 0.0% 0.0%   ROE %   2.0% 7.1% 7.8% 7.8% 10.7% 8.1% 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 %   45.4% 46.4% 48.9% 49.4% 50.6% 49.4% 0.0% 0.0%   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, %   1,882.0% 612.8% 561.9% 523.5% 366.5% 501.9% 0.0% 0.0%   Gearing %   94.2% 87.6% 80.5% 74.5% 69.1% 75.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 3.6% 2.9% 2.9% 2.9% 2.7% 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 1.3 0.8 0.6 0.6 0.5 0.0 0.0   Current Ratio   1.2 1.3 1.0 0.7 0.7 0.5 0.0 0.0   Cash and cash equivalent   182.0 364.0 253.0 258.0 362.0 365.0 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   99.0 156.0 5.0 -146.0 -161.0 -371.3 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   0 0 0 0 567 443 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 567 443 0 0   EBIT / employee   0 0 0 0 550 426 0 0   Net earnings / employee   0 0 0 0 372 281 0 0