Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

The Bird Mother 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   17.6% 16.2% 17.8% 11.8% 10.6% 10.5% 18.9% 18.9%   Credit score (0-100)   9 11 8 19 22 23 7 7   Credit rating   B BB B BB BB BB B B   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)  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   -23.4 -483 -104 860 -138 -119 0.0 0.0   EBITDA   -23.4 -1,140 -488 764 -138 -119 0.0 0.0   EBIT   -23.4 -1,298 -1,142 78.0 -138 -119 0.0 0.0   Pre-tax profit (PTP)   -23.4 -1,410.2 -1,650.7 -610.4 -956.8 -979.9 0.0 0.0   Net earnings   -18.3 -1,159.5 -1,536.9 -149.5 -3,022.8 -1,225.0 0.0 0.0   Pre-tax profit without non-rec. items   -23.4 -1,410 -1,651 -610 -957 -980 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   0.0 639 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   25.9 -8,529 -10,066 -12,787 -15,809 -17,034 -17,084 -17,084   Interest-bearing liabilities   0.0 11,556 12,193 16,602 17,414 18,365 17,084 17,084   Balance sheet total (assets)   49.3 3,576 2,536 3,952 1,718 1,397 0.0 0.0   Net Debt   0.0 11,554 12,193 16,599 17,414 18,365 17,084 17,084     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   -23.4 -483 -104 860 -138 -119 0.0 0.0   Gross profit growth   -212.5% -1,962.6% 78.5% 0.0% 0.0% 13.3% 0.0% 0.0%   Employees   0 3 1 1 0 0 0 0   Employee growth %   0.0% 0.0% -66.7% 0.0% -100.0% 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)   49 3,576 2,536 3,952 1,718 1,397 0 0   Balance sheet change%   -4.5% 7,152.7% -29.1% 55.8% -56.5% -18.7% -100.0% 0.0%   Added value   -23.4 -1,140.1 -487.8 764.1 548.4 -119.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 480 -1,293 -686 0 0 0 0   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 1.0 -1.0 -2.0 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 (%)   100.0% 268.6% 1,097.4% 9.1% 100.0% 100.0% 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 %   -46.4% -19.8% -9.2% 0.5% -0.8% -0.7% 0.0% 0.0%   ROI %   -66.9% -20.2% -9.4% 0.5% -0.8% -0.7% 0.0% 0.0%   ROE %   -52.2% -64.4% -50.3% -4.6% -106.6% -78.7% 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 %   52.5% -70.5% -79.9% -76.4% -90.2% -92.4% -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, %   0.0% -1,013.4% -2,499.6% 2,172.3% -12,648.8% -15,383.6% 0.0% 0.0%   Gearing %   0.0% -135.5% -121.1% -129.8% -110.1% -107.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.6% 4.3% 4.8% 4.8% 4.8% 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   2.1 0.2 1.0 0.6 0.2 0.2 0.0 0.0   Current Ratio   2.1 0.2 1.0 0.6 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 2.0 0.1 3.2 0.0 0.0 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   25.9 -9,087.6 1.3 -2,556.3 -5,070.5 -5,777.5 -8,542.2 -8,542.2   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 -380 -488 764 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -380 -488 764 0 0 0 0   EBIT / employee   0 -433 -1,142 78 0 0 0 0   Net earnings / employee   0 -387 -1,537 -149 0 0 0 0