Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bakkegaard 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 2019/12 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% 1.1% 1.1%   Bankruptcy risk   0.0% 6.9% 3.2% 8.0% 4.7% 8.8% 16.0% 16.0%   Credit score (0-100)   0 36 55 29 45 27 12 12   Credit rating   N/A BBB BBB BB BBB BB BB 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)  2018 N/A 2019 2019/12 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   0.0 277 110 -24.0 158 -42.0 0.0 0.0   EBITDA   0.0 277 110 -24.0 158 -42.0 0.0 0.0   EBIT   0.0 261 48.0 -139 40.0 -162 0.0 0.0   Pre-tax profit (PTP)   0.0 259.0 36.0 -178.0 0.0 -201.3 0.0 0.0   Net earnings   0.0 202.0 28.0 -149.0 0.0 -211.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 259 36.0 -178 0.0 -201 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 260 651 535 451 332 0.0 0.0   Shareholders equity total   0.0 238 266 116 116 -94.9 -135 -135   Interest-bearing liabilities   0.0 86.0 671 774 729 726 135 135   Balance sheet total (assets)   0.0 395 969 908 858 661 0.0 0.0   Net Debt   0.0 78.0 629 748 649 630 135 135     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 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   0.0 277 110 -24.0 158 -42.0 0.0 0.0   Gross profit growth   0.0% 0.0% -60.3% 0.0% 0.0% 0.0% 0.0% 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)   0 395 969 908 858 661 0 0   Balance sheet change%   0.0% 0.0% 145.3% -6.3% -5.5% -22.9% -100.0% 0.0%   Added value   0.0 277.0 110.0 -24.0 155.0 -42.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 244 329 -231 -202 -239 -332 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 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 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% 94.2% 43.6% 579.2% 25.3% 385.4% 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% 66.1% 7.0% -14.8% 4.5% -20.1% 0.0% 0.0%   ROI %   0.0% 77.9% 7.4% -15.1% 4.6% -20.6% 0.0% 0.0%   ROE %   0.0% 84.9% 11.1% -78.0% 0.0% -54.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 60.3% 27.5% 12.8% 13.5% -12.5% -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% 28.2% 571.8% -3,116.7% 410.8% -1,498.1% 0.0% 0.0%   Gearing %   0.0% 36.1% 252.3% 667.2% 628.4% -765.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.7% 3.2% 5.4% 5.3% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.2 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.9 0.5 0.5 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 8.0 42.0 26.0 80.0 95.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 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 -11.0 -366.0 -419.0 -335.0 -426.7 -67.4 -67.4   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 2019/12 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   0 277 110 -24 155 -42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 277 110 -24 158 -42 0 0   EBIT / employee   0 261 48 -139 40 -162 0 0   Net earnings / employee   0 202 28 -149 0 -211 0 0