Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BirdieClub.dk 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   0.0% 8.8% 5.4% 8.1% 4.6% 4.7% 17.6% 17.3%   Credit score (0-100)   0 28 40 29 45 45 9 9   Credit rating   N/A BB BBB BB BBB BBB B BB   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)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -138 205 115 183 176 0.0 0.0   EBITDA   0.0 -138 205 -209 50.4 168 0.0 0.0   EBIT   0.0 -204 61.2 -367 -128 -3.9 0.0 0.0   Pre-tax profit (PTP)   0.0 -229.4 13.4 -409.2 -176.7 51.6 0.0 0.0   Net earnings   0.0 -179.7 10.4 -319.3 -137.8 16.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -229 13.4 -409 -177 51.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 631 853 632 599 427 0.0 0.0   Shareholders equity total   0.0 -140 -129 -449 34.6 50.6 9.6 9.6   Interest-bearing liabilities   0.0 805 1,176 1,153 1,024 521 0.0 0.0   Balance sheet total (assets)   0.0 703 1,101 788 1,122 586 9.6 9.6   Net Debt   0.0 805 1,176 1,153 707 521 -9.6 -9.6     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 -138 205 115 183 176 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -43.9% 59.1% -3.5% -100.0% 0.0%   Employees   0 1 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)   0 703 1,101 788 1,122 586 10 10   Balance sheet change%   0.0% 0.0% 56.6% -28.5% 42.4% -47.7% -98.4% 0.0%   Added value   0.0 -138.1 204.6 -208.8 30.2 167.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 565 78 -379 -212 -343 -427 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 148.0% 29.9% -319.6% -70.0% -2.2% 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% -24.2% 5.9% -29.7% -10.8% 9.0% 0.0% 0.0%   ROI %   0.0% -25.4% 6.2% -31.5% -11.6% 9.4% 0.0% 0.0%   ROE %   0.0% -25.6% 1.2% -33.8% -33.5% 37.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% -16.6% -10.5% -36.3% 3.1% 8.6% 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% -582.8% 574.9% -552.0% 1,403.1% 310.9% 0.0% 0.0%   Gearing %   0.0% -576.1% -909.7% -257.0% 2,958.8% 1,030.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.2% 4.8% 3.6% 4.5% 3.2% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.3 0.1 0.4 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.3 0.1 0.4 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 316.7 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 -434.9 -491.5 -774.8 -537.7 -488.2 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -138 205 -209 30 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -138 205 -209 50 168 0 0   EBIT / employee   0 -204 61 -367 -128 -4 0 0   Net earnings / employee   0 -180 10 -319 -138 16 0 0