Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bannebjergvej 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 1.9% 1.9% 1.3% 1.3% 1.3% 8.1% 8.1%   Credit score (0-100)   61 70 69 79 79 81 30 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 2.6 4.3 197.4 302.1 362.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6.2 457 1,355 209 362 569 0.0 0.0   EBITDA   6.2 457 1,355 209 362 569 0.0 0.0   EBIT   -545 212 1,179 31.9 216 423 0.0 0.0   Pre-tax profit (PTP)   205.5 1,647.3 3,411.2 2,129.7 1,427.4 1,827.8 0.0 0.0   Net earnings   206.4 1,570.7 3,164.2 2,196.4 1,331.4 1,718.2 0.0 0.0   Pre-tax profit without non-rec. items   205 1,647 3,411 2,130 1,427 1,828 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,360 7,624 5,509 5,332 4,060 1,770 0.0 0.0   Shareholders equity total   9,064 10,580 13,687 15,827 17,099 18,756 18,016 18,016   Interest-bearing liabilities   1,102 2,961 1,431 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,478 13,799 15,396 16,008 17,275 18,946 18,016 18,016   Net Debt   994 2,872 -1,731 -2,577 -3,539 -5,901 -18,016 -18,016     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6.2 457 1,355 209 362 569 0.0 0.0   Gross profit growth   -92.1% 7,249.2% 196.6% -84.6% 73.3% 57.3% -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)   10,478 13,799 15,396 16,008 17,275 18,946 18,016 18,016   Balance sheet change%   15.5% 31.7% 11.6% 4.0% 7.9% 9.7% -4.9% 0.0%   Added value   6.2 457.0 1,355.3 208.7 392.3 569.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,538 2,019 -2,291 -354 -1,419 -2,436 -1,770 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -8,765.1% 46.4% 87.0% 15.3% 59.6% 74.3% 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 %   2.4% 14.8% 24.0% 18.2% 8.6% 10.1% 0.0% 0.0%   ROI %   2.4% 15.2% 24.4% 18.4% 8.7% 10.2% 0.0% 0.0%   ROE %   2.3% 16.0% 26.1% 14.9% 8.1% 9.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   86.5% 76.7% 88.9% 98.9% 99.0% 99.0% 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, %   15,981.2% 628.5% -127.7% -1,234.5% -978.1% -1,037.0% 0.0% 0.0%   Gearing %   12.2% 28.0% 10.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 7.5% 4.2% 100.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.1 1.9 19.6 43.0 60.2 0.0 0.0   Current Ratio   0.2 0.1 1.9 19.6 43.0 60.2 0.0 0.0   Cash and cash equivalent   108.0 88.9 3,161.9 2,576.8 3,538.8 5,901.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,064.0 -2,680.5 1,597.6 832.5 7,389.2 11,243.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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