Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Birch Engen III, Horsens 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 N/A 2019 2019/9 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 12.5% 2.5% 2.0% 3.2% 1.5% 7.8% 7.8%   Credit score (0-100)   0 20 62 67 55 76 31 31   Credit rating   N/A BB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 5.9 0.0 203.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/9 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   0.0 -37.7 1,751 29,002 -1,675 20,015 0.0 0.0   EBITDA   0.0 -37.7 1,751 29,002 -1,675 20,015 0.0 0.0   EBIT   0.0 -37.7 3,534 58,051 -4,259 28,706 0.0 0.0   Pre-tax profit (PTP)   0.0 -37.7 1,750.8 28,714.0 -2,022.9 1,223.7 0.0 0.0   Net earnings   0.0 -29.7 1,365.8 22,169.2 -1,647.3 954.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -37.7 3,534 57,763 -4,606 9,915 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 349 44,027 181,249 280,487 288,298 0.0 0.0   Shareholders equity total   0.0 20.3 1,345 23,514 21,866 22,821 22,771 22,771   Interest-bearing liabilities   0.0 317 41,948 109,599 201,427 254,922 0.0 0.0   Balance sheet total (assets)   0.0 358 44,041 181,900 283,960 289,235 22,771 22,771   Net Debt   0.0 317 41,933 108,948 198,054 253,997 -22,771 -22,771     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 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   0.0 -37.7 1,751 29,002 -1,675 20,015 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1,556.2% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 358 44,041 181,900 283,960 289,235 22,771 22,771   Balance sheet change%   0.0% 0.0% 12,214.1% 313.0% 56.1% 1.9% -92.1% 0.0%   Added value   0.0 -37.7 3,534.4 58,050.9 -4,258.7 28,705.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 349 43,677 137,222 99,238 7,812 -288,298 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 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 (%)   0.0% 100.0% 201.8% 200.2% 254.2% 143.4% 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 %   0.0% -10.5% 15.9% 51.4% -1.8% 10.0% 0.0% 0.0%   ROI %   0.0% -11.2% 16.1% 63.2% -2.3% 11.2% 0.0% 0.0%   ROE %   0.0% -146.2% 200.1% 178.4% -7.3% 4.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 5.7% 3.1% 12.9% 7.7% 7.9% 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, %   0.0% -841.6% 2,394.6% 375.7% -11,822.2% 1,269.1% 0.0% 0.0%   Gearing %   0.0% 1,562.4% 3,119.9% 466.1% 921.2% 1,117.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.4% 0.2% 8.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.2 14.5 651.4 3,373.7 924.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 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   0.0 -329.2 -42,294.7 -150,816.8 -251,977.8 -73,224.4 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 N/A 2019 2019/9 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0