BACCHUS ESBJERG ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.1% 2.5% 2.8% 2.6% 4.3%  
Credit score (0-100)  69 62 57 61 47  
Credit rating  A BBB BBB BBB BBB  
Credit limit (kDKK)  1.5 0.1 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -127 -149 -96.0 -77.7 -86.5  
EBITDA  -433 -453 -400 -386 -399  
EBIT  -440 -460 -407 -393 -406  
Pre-tax profit (PTP)  3,320.8 3,676.1 5,001.0 -700.8 4,098.3  
Net earnings  2,615.9 2,977.6 4,068.6 -412.8 3,426.6  
Pre-tax profit without non-rec. items  3,321 3,676 5,001 -701 4,098  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  28.2 21.1 14.1 7.0 0.0  
Shareholders equity total  22,061 23,839 26,507 23,094 25,521  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  22,169 24,053 26,578 23,149 25,787  

Net Debt  -22,041 -24,032 -26,454 -22,592 -25,779  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -127 -149 -96.0 -77.7 -86.5  
Gross profit growth  -4.7% -17.3% 35.7% 19.0% -11.2%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  22,169 24,053 26,578 23,149 25,787  
Balance sheet change%  9.8% 8.5% 10.5% -12.9% 11.4%  
Added value  -433.1 -452.9 -399.9 -386.3 -398.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -14 -14 -14 -14 -14  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 -5.0 -5.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  346.1% 308.3% 423.9% 506.0% 469.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  15.8% 15.9% 19.9% 4.4% 16.7%  
ROI %  15.8% 16.1% 20.0% 4.4% 16.9%  
ROE %  12.4% 13.0% 16.2% -1.7% 14.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  99.5% 99.1% 99.7% 99.8% 99.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  5,089.0% 5,305.8% 6,615.7% 5,848.4% 6,467.9%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  218.1 114.8 390.1 421.1 97.0  
Current Ratio  218.1 114.8 390.1 421.1 97.0  
Cash and cash equivalent  22,041.0 24,031.7 26,454.1 22,592.2 25,779.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,866.0 1,116.5 4,488.7 2,930.3 4,840.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -433 -453 -400 -386 -399  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -433 -453 -400 -386 -399  
EBIT / employee  -440 -460 -407 -393 -406  
Net earnings / employee  2,616 2,978 4,069 -413 3,427