Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bandagist Birkely ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   11.7% 5.7% 7.2% 7.7% 9.5% 12.9% 17.5% 17.4%   Credit score (0-100)   22 42 33 30 25 17 9 9   Credit rating   BB BBB BBB BB BB BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 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)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   537 318 419 388 348 282 0.0 0.0   EBITDA   121 -16.6 42.2 -38.9 -67.9 19.1 0.0 0.0   EBIT   121 -21.4 42.2 -38.9 -67.9 19.1 0.0 0.0   Pre-tax profit (PTP)   121.5 -27.8 34.5 -42.0 -71.8 17.0 0.0 0.0   Net earnings   121.5 -55.2 25.6 -33.4 -81.0 17.0 0.0 0.0   Pre-tax profit without non-rec. items   122 -27.8 34.5 -42.0 -71.8 17.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   155 99.6 125 86.0 5.1 22.1 -17.9 -17.9   Interest-bearing liabilities   1.5 1.5 1.5 1.5 1.5 1.5 17.9 17.9   Balance sheet total (assets)   156 164 180 115 63.1 49.9 0.0 0.0   Net Debt   -128 -7.5 -77.2 -66.6 -38.6 -39.4 17.9 17.9     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   537 318 419 388 348 282 0.0 0.0   Gross profit growth   47.2% -40.7% 31.5% -7.3% -10.3% -19.1% -100.0% 0.0%   Employees   0 0 0 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)   156 164 180 115 63 50 0 0   Balance sheet change%   494.5% 5.1% 9.3% -36.2% -44.9% -20.9% -100.0% 0.0%   Added value   120.5 -16.6 42.2 -38.9 -67.9 19.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -10 0 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   22.5% -6.7% 10.1% -10.0% -19.5% 6.8% 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 %   134.5% -12.4% 24.7% -26.5% -73.1% 36.8% 0.0% 0.0%   ROI %   129.2% -15.5% 37.3% -39.3% -166.8% 138.2% 0.0% 0.0%   ROE %   128.8% -43.4% 22.8% -31.6% -177.8% 125.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.0% 60.6% 69.7% 58.6% 8.0% 44.2% -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, %   -106.2% 45.3% -182.9% 171.2% 56.9% -206.5% 0.0% 0.0%   Gearing %   1.0% 1.5% 1.2% 1.7% 29.7% 6.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   167.2% 527.0% 538.5% 205.5% 450.8% 253.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   95.5 2.4 3.2 3.7 1.1 1.8 0.0 0.0   Current Ratio   95.5 2.4 3.2 3.7 1.1 1.8 0.0 0.0   Cash and cash equivalent   129.6 9.0 78.7 68.1 40.1 40.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 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   141.8 91.4 117.0 77.8 5.1 22.1 -9.0 -9.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -39 -68 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -39 -68 19 0 0   EBIT / employee   0 0 0 -39 -68 19 0 0   Net earnings / employee   0 0 0 -33 -81 17 0 0