Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bækgaard 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   2.4% 1.5% 2.0% 2.0% 1.4% 2.6% 10.2% 10.1%   Credit score (0-100)   65 78 68 67 78 60 24 24   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 14.4 0.4 0.5 40.5 0.0 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   1,128 1,638 1,049 1,055 1,111 941 0.0 0.0   EBITDA   1,128 1,638 1,049 1,055 1,111 941 0.0 0.0   EBIT   734 1,258 827 832 872 625 0.0 0.0   Pre-tax profit (PTP)   77.4 628.9 306.0 304.6 966.4 -33.9 0.0 0.0   Net earnings   78.4 478.5 341.7 356.7 859.2 -135.4 0.0 0.0   Pre-tax profit without non-rec. items   77.4 629 306 305 966 -33.9 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   23,534 22,592 22,369 22,147 24,712 30,465 0.0 0.0   Shareholders equity total   1,870 2,348 2,690 3,046 3,906 8,586 1,730 1,730   Interest-bearing liabilities   25,271 25,919 25,115 24,608 24,085 23,678 0.0 0.0   Balance sheet total (assets)   27,401 28,894 28,758 28,681 28,522 33,795 1,730 1,730   Net Debt   25,154 25,826 24,589 23,782 23,842 23,375 -1,730 -1,730     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   1,128 1,638 1,049 1,055 1,111 941 0.0 0.0   Gross profit growth   5.7% 45.1% -35.9% 0.5% 5.3% -15.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   27,401 28,894 28,758 28,681 28,522 33,795 1,730 1,730   Balance sheet change%   -1.5% 5.4% -0.5% -0.3% -0.6% 18.5% -94.9% 0.0%   Added value   1,128.3 1,637.6 1,049.4 1,054.9 1,095.2 941.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   606 -1,562 -446 -446 2,327 5,436 -29,071 -1,394   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 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 (%)   65.1% 76.8% 78.8% 78.9% 78.5% 66.4% 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 %   2.7% 4.5% 3.4% 3.5% 5.3% 1.6% 0.0% 0.0%   ROI %   2.7% 4.5% 3.5% 3.6% 5.4% 1.7% 0.0% 0.0%   ROE %   4.6% 22.7% 13.6% 12.4% 24.7% -2.2% 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 %   6.8% 26.0% 26.2% 27.5% 30.7% 39.8% 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, %   2,229.4% 1,577.1% 2,343.0% 2,254.4% 2,146.5% 2,484.2% 0.0% 0.0%   Gearing %   1,351.7% 1,103.9% 933.7% 807.8% 616.7% 275.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.5% 2.7% 2.8% 2.3% 2.3% 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   0.2 0.4 0.5 0.6 1.8 1.0 0.0 0.0   Current Ratio   6.0 4.2 3.4 3.2 3.6 3.4 0.0 0.0   Cash and cash equivalent   117.7 92.6 526.7 825.6 242.6 303.1 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   3,023.1 2,936.9 2,876.9 3,013.9 2,276.4 1,981.5 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  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   1,128 1,638 1,049 1,055 1,095 941 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,128 1,638 1,049 1,055 1,111 941 0 0   EBIT / employee   734 1,258 827 832 872 625 0 0   Net earnings / employee   78 478 342 357 859 -135 0 0