Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bak Agency 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 N/A 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   0.0% 0.0% 11.8% 40.7% 17.7% 30.6% 20.6% 20.4%   Credit score (0-100)   0 0 20 0 8 1 5 5   Credit rating   N/A N/A BB C B C B B   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 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 N/A 2019 N/A 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   0.0 0.0 1,187 -568 791 576 0.0 0.0   EBITDA   0.0 0.0 669 -851 253 -212 0.0 0.0   EBIT   0.0 0.0 668 -853 251 -214 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 666.0 -871.9 238.5 -219.8 0.0 0.0   Net earnings   0.0 0.0 507.7 -687.0 183.7 -189.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 666 -872 238 -220 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 12.5 10.6 8.6 6.7 0.0 0.0   Shareholders equity total   0.0 0.0 548 -139 44.4 -145 -185 -185   Interest-bearing liabilities   0.0 0.0 9.3 56.7 13.0 22.9 185 185   Balance sheet total (assets)   0.0 0.0 910 309 741 611 0.0 0.0   Net Debt   0.0 0.0 -324 56.7 -468 -350 185 185     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 1,187 -568 791 576 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -27.2% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 910 309 741 611 0 0   Balance sheet change%   0.0% 0.0% 0.0% -66.0% 139.8% -17.6% -100.0% 0.0%   Added value   0.0 0.0 669.4 -850.8 253.2 -212.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 11 -4 -4 -4 -7 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 56.2% 150.0% 31.7% -37.2% 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% 0.0% 74.1% -125.5% 42.8% -27.2% 0.0% 0.0%   ROI %   0.0% 0.0% 120.9% -277.7% 446.1% -508.2% 0.0% 0.0%   ROE %   0.0% 0.0% 92.7% -160.4% 103.9% -57.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 60.2% -31.1% 6.0% -19.2% -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, %   0.0% 0.0% -48.3% -6.7% -184.8% 165.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.7% -40.7% 29.2% -15.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 173.4% 58.2% 45.6% 89.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.5 0.7 1.1 0.8 0.0 0.0   Current Ratio   0.0 0.0 2.5 0.7 1.1 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 332.9 0.0 480.8 372.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 535.6 -149.8 35.8 -152.0 -92.7 -92.7   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 N/A 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   0 0 669 -851 253 -212 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 669 -851 253 -212 0 0   EBIT / employee   0 0 668 -853 251 -214 0 0   Net earnings / employee   0 0 508 -687 184 -190 0 0