Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BSA MINI 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   14.4% 3.4% 2.3% 2.0% 14.5% 15.0% 17.8% 17.6%   Credit score (0-100)   16 55 64 68 14 13 9 9   Credit rating   BB BBB BBB A BB BB B B   Credit limit (kDKK)   -0.0 0.0 0.1 0.7 -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 2019/6 2019 2020/6 2020 2021/6 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   2,790 6,182 7,058 7,738 3,004 2,301 0.0 0.0   EBITDA   -2,068 398 1,071 1,195 -4,025 -3,333 0.0 0.0   EBIT   -2,431 20.9 634 754 -4,506 -3,768 0.0 0.0   Pre-tax profit (PTP)   -2,745.4 -311.4 363.1 427.4 -4,910.5 -4,278.3 0.0 0.0   Net earnings   -2,142.9 -245.1 283.5 332.2 -3,833.1 -3,339.3 0.0 0.0   Pre-tax profit without non-rec. items   -2,745 -311 363 427 -4,910 -4,278 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,488 898 1,270 1,685 1,244 811 0.0 0.0   Shareholders equity total   -1,515 2,239 2,523 2,855 -978 -2,817 -2,877 -2,877   Interest-bearing liabilities   10,880 7,258 6,944 10,930 13,895 13,015 2,877 2,877   Balance sheet total (assets)   11,400 13,288 14,222 16,054 17,667 11,002 0.0 0.0   Net Debt   9,602 4,896 5,326 10,672 13,732 12,908 2,877 2,877     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,790 6,182 7,058 7,738 3,004 2,301 0.0 0.0   Gross profit growth   -18.5% 121.6% 14.2% 9.6% -61.2% -23.4% -100.0% 0.0%   Employees   0 0 14 17 19 14 0 0   Employee growth %   0.0% 0.0% 0.0% 23.6% 11.8% -26.3% -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)   11,400 13,288 14,222 16,054 17,667 11,002 0 0   Balance sheet change%   57.6% 16.6% 7.0% 12.9% 10.1% -37.7% -100.0% 0.0%   Added value   -2,067.6 398.0 1,071.4 1,194.7 -4,065.2 -3,333.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   151 -1,007 -105 -66 -962 -881 -811 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 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 (%)   -87.1% 0.3% 9.0% 9.7% -150.0% -163.8% 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 %   -24.1% 0.2% 4.7% 5.0% -26.5% -23.5% 0.0% 0.0%   ROI %   -29.7% 0.2% 6.7% 6.5% -33.1% -28.4% 0.0% 0.0%   ROE %   -35.6% -3.6% 11.9% 12.4% -37.4% -23.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -11.7% 16.9% 17.7% 17.8% -5.2% -20.4% -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, %   -464.4% 1,230.2% 497.1% 893.3% -341.2% -387.3% 0.0% 0.0%   Gearing %   -717.9% 324.1% 275.3% 382.8% -1,420.8% -462.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.7% 3.9% 3.7% 2.6% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.3 0.2 0.0 0.2 0.1 0.0 0.0   Current Ratio   0.7 1.0 1.0 1.0 0.9 0.7 0.0 0.0   Cash and cash equivalent   1,277.6 2,362.1 1,618.2 257.9 162.7 107.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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   -4,376.1 -7.7 -27.1 -180.3 -2,524.9 -4,009.7 -1,438.6 -1,438.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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 78 70 -214 -238 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 78 70 -212 -238 0 0   EBIT / employee   0 0 46 44 -237 -269 0 0   Net earnings / employee   0 0 21 20 -202 -239 0 0