Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bano Life 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.6% 4.8% 6.9% 4.4% 2.7% 1.8% 8.4% 8.4%   Credit score (0-100)   47 46 35 46 60 71 29 29   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 12.3 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   4,158 5,139 5,869 7,979 9,122 11,614 0.0 0.0   EBITDA   1,460 2,222 2,907 4,380 4,969 6,804 0.0 0.0   EBIT   1,320 2,090 2,710 4,194 4,759 6,653 0.0 0.0   Pre-tax profit (PTP)   1,293.2 2,058.9 2,666.7 4,167.2 4,669.6 6,698.5 0.0 0.0   Net earnings   1,006.6 1,603.9 2,078.6 3,249.7 3,642.3 5,215.8 0.0 0.0   Pre-tax profit without non-rec. items   1,293 2,059 2,667 4,167 4,670 6,699 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   598 597 751 565 573 523 0.0 0.0   Shareholders equity total   1,507 2,104 1,270 3,785 4,177 9,393 9,233 9,233   Interest-bearing liabilities   519 410 1,105 0.0 2,905 4,470 0.0 0.0   Balance sheet total (assets)   3,329 3,886 4,739 6,134 8,968 16,213 9,233 9,233   Net Debt   200 -124 295 -887 1,548 -4,807 -9,233 -9,233     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   4,158 5,139 5,869 7,979 9,122 11,614 0.0 0.0   Gross profit growth   9.5% 23.6% 14.2% 36.0% 14.3% 27.3% -100.0% 0.0%   Employees   5 5 5 6 7 7 0 0   Employee growth %   66.7% 0.0% 0.0% 20.0% 16.7% 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)   3,329 3,886 4,739 6,134 8,968 16,213 9,233 9,233   Balance sheet change%   -2.3% 16.7% 22.0% 29.4% 46.2% 80.8% -43.1% 0.0%   Added value   1,459.8 2,221.9 2,906.8 4,379.9 4,945.1 6,804.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -280 -133 -43 -371 -202 -201 -523 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 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 (%)   31.7% 40.7% 46.2% 52.6% 52.2% 57.3% 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 %   39.2% 57.9% 62.8% 77.1% 63.0% 54.6% 0.0% 0.0%   ROI %   58.6% 90.2% 108.4% 134.2% 87.1% 65.4% 0.0% 0.0%   ROE %   65.0% 88.8% 123.2% 128.6% 91.5% 76.9% 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 %   45.3% 54.1% 26.8% 61.7% 46.6% 57.9% 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, %   13.7% -5.6% 10.1% -20.2% 31.2% -70.7% 0.0% 0.0%   Gearing %   34.4% 19.5% 87.1% 0.0% 69.6% 47.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 6.8% 5.6% 4.9% 6.2% 4.9% 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   0.8 0.9 0.7 1.2 0.8 1.7 0.0 0.0   Current Ratio   1.5 1.9 1.1 2.4 1.7 2.3 0.0 0.0   Cash and cash equivalent   318.8 534.0 810.9 886.9 1,357.5 9,276.8 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   872.0 1,492.0 495.2 3,183.9 3,557.0 8,862.2 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   292 444 581 730 706 972 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   292 444 581 730 710 972 0 0   EBIT / employee   264 418 542 699 680 950 0 0   Net earnings / employee   201 321 416 542 520 745 0 0