Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bait A/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   1.0% 3.0% 3.9% 7.0% 4.8% 1.6% 11.7% 11.7%   Credit score (0-100)   88 58 50 33 44 73 20 20   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   413.1 0.0 0.0 0.0 0.0 27.1 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   7,641 3,827 8,099 3,501 3,408 12,928 0.0 0.0   EBITDA   3,894 -433 4,726 456 164 7,982 0.0 0.0   EBIT   3,757 -487 4,726 456 164 7,972 0.0 0.0   Pre-tax profit (PTP)   3,644.5 -549.8 4,328.0 224.0 33.0 7,699.9 0.0 0.0   Net earnings   2,837.7 -431.9 3,374.0 170.0 16.0 5,929.7 0.0 0.0   Pre-tax profit without non-rec. items   3,645 -550 4,328 224 33.0 7,700 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   64.3 10.0 10.0 10.0 10.0 0.0 0.0 0.0   Shareholders equity total   3,338 2,906 3,874 670 686 6,616 516 516   Interest-bearing liabilities   1,936 758 28.0 5,576 3,944 39.2 0.0 0.0   Balance sheet total (assets)   7,999 6,113 30,457 15,024 9,397 17,808 516 516   Net Debt   -575 -259 -2,359 1,892 790 -4,497 -516 -516     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   7,641 3,827 8,099 3,501 3,408 12,928 0.0 0.0   Gross profit growth   62.8% -49.9% 111.6% -56.8% -2.7% 279.3% -100.0% 0.0%   Employees   7 7 6 5 5 8 0 0   Employee growth %   -12.5% 0.0% -14.3% -16.7% 0.0% 60.0% -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)   7,999 6,113 30,457 15,024 9,397 17,808 516 516   Balance sheet change%   -5.5% -23.6% 398.2% -50.7% -37.5% 89.5% -97.1% 0.0%   Added value   3,894.0 -433.0 4,726.0 456.0 164.0 7,981.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -273 -109 0 0 0 -20 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   49.2% -12.7% 58.4% 13.0% 4.8% 61.7% 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% -7.0% 25.9% 2.0% 1.5% 59.3% 0.0% 0.0%   ROI %   74.3% -11.0% 120.9% 8.7% 3.3% 141.1% 0.0% 0.0%   ROE %   99.9% -13.8% 99.5% 7.5% 2.4% 162.4% 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 %   41.7% 47.5% 12.7% 4.5% 7.3% 37.2% 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, %   -14.8% 59.8% -49.9% 414.9% 481.7% -56.3% 0.0% 0.0%   Gearing %   58.0% 26.1% 0.7% 832.2% 574.9% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 4.3% 101.5% 8.4% 3.2% 18.6% 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   1.7 1.8 1.2 1.0 1.1 1.6 0.0 0.0   Current Ratio   1.7 1.8 1.2 1.0 1.1 1.6 0.0 0.0   Cash and cash equivalent   2,511.1 1,016.9 2,387.0 3,684.0 3,154.0 4,535.8 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   3,080.7 2,700.3 3,965.0 651.0 668.0 6,437.3 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   556 -62 788 91 33 998 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   556 -62 788 91 33 998 0 0   EBIT / employee   537 -70 788 91 33 996 0 0   Net earnings / employee   405 -62 562 34 3 741 0 0