Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BiomassAuctions 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.0% 0.0% 8.3% 4.4% 3.3% 8.9% 18.0% 18.0%   Credit score (0-100)   0 0 29 45 54 26 8 8   Credit rating   N/A N/A BB BBB BBB BB 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 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 0.0 -8.2 122 189 -109 0.0 0.0   EBITDA   0.0 0.0 -8.2 122 189 -109 0.0 0.0   EBIT   0.0 0.0 -135 20.0 69.4 -241 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -154.2 2.5 51.4 -255.9 0.0 0.0   Net earnings   0.0 0.0 -121.8 1.9 40.0 -200.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -154 2.5 51.4 -256 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 379 359 309 177 0.0 0.0   Shareholders equity total   0.0 0.0 -70.8 -68.8 -28.8 -229 -280 -280   Interest-bearing liabilities   0.0 0.0 582 599 617 632 280 280   Balance sheet total (assets)   0.0 0.0 536 779 615 622 0.0 0.0   Net Debt   0.0 0.0 487 331 388 327 280 280     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 -8.2 122 189 -109 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 55.4% 0.0% 0.0% 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 0 536 779 615 622 0 0   Balance sheet change%   0.0% 0.0% 0.0% 45.3% -21.0% 1.1% -100.0% 0.0%   Added value   0.0 0.0 -8.2 121.8 171.2 -109.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 252 -121 -170 -263 -177 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 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 0.0% 1,653.8% 16.4% 36.7% 220.3% 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 %   0.0% 0.0% -22.2% 2.7% 9.3% -32.2% 0.0% 0.0%   ROI %   0.0% 0.0% -23.2% 3.4% 11.4% -38.5% 0.0% 0.0%   ROE %   0.0% 0.0% -22.7% 0.3% 5.7% -32.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -11.7% -8.1% -4.5% -26.9% -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% 0.0% -5,969.3% 272.2% 204.8% -299.2% 0.0% 0.0%   Gearing %   0.0% 0.0% -822.3% -870.5% -2,141.4% -276.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.6% 3.0% 3.0% 2.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.3 0.5 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.5 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 94.9 267.7 229.6 305.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 -449.4 -427.8 -337.5 -406.0 -139.9 -139.9   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 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 -8 122 171 -109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -8 122 189 -109 0 0   EBIT / employee   0 0 -135 20 69 -241 0 0   Net earnings / employee   0 0 -122 2 40 -200 0 0