Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bang Foss 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 10.2% 9.5% 13.5% 19.4% 16.6% 20.7% 20.7%   Credit score (0-100)   0 25 26 15 6 10 5 5   Credit rating   N/A BB BB BB B 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 2020/6 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 1,292 668 659 30.2 108 0.0 0.0   EBITDA   0.0 568 70.6 92.8 -231 15.8 0.0 0.0   EBIT   0.0 567 63.8 86.1 -236 15.8 0.0 0.0   Pre-tax profit (PTP)   0.0 560.9 58.6 79.8 -236.9 16.4 0.0 0.0   Net earnings   0.0 435.2 39.4 58.2 -186.5 7.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 561 58.6 79.8 -237 16.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 19.1 12.3 5.6 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 485 414 272 85.6 93.3 43.3 43.3   Interest-bearing liabilities   0.0 14.4 18.3 28.4 16.4 0.0 0.0 0.0   Balance sheet total (assets)   0.0 929 647 356 133 93.3 43.3 43.3   Net Debt   0.0 -803 -575 -315 -11.9 -3.9 -43.3 -43.3     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 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 1,292 668 659 30.2 108 0.0 0.0   Gross profit growth   0.0% 0.0% -48.3% -1.4% -95.4% 257.8% -100.0% 0.0%   Employees   0 1 1 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -50.0% 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)   0 929 647 356 133 93 43 43   Balance sheet change%   0.0% 0.0% -30.3% -45.0% -62.6% -29.9% -53.6% 0.0%   Added value   0.0 567.9 70.6 92.8 -229.4 15.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 18 -13 -13 -11 0 0 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 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 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% 43.9% 9.5% 13.1% -781.8% 14.6% 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% 61.0% 8.1% 17.2% -96.5% 14.5% 0.0% 0.0%   ROI %   0.0% 113.2% 13.6% 23.4% -117.0% 16.8% 0.0% 0.0%   ROE %   0.0% 89.7% 8.8% 17.0% -104.3% 8.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 52.3% 63.9% 76.4% 64.3% 100.0% 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% -141.4% -814.7% -339.1% 5.2% -24.5% 0.0% 0.0%   Gearing %   0.0% 3.0% 4.4% 10.4% 19.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 81.6% 32.0% 27.0% 3.3% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 2.9 3.0 4.1 2.8 0.0 0.0 0.0   Current Ratio   0.0 2.9 3.0 4.1 2.8 0.0 0.0 0.0   Cash and cash equivalent   0.0 817.5 593.1 343.1 28.3 3.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 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   0.0 597.7 422.6 260.3 85.6 93.3 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 2020/6 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   0 568 71 46 -229 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 568 71 46 -231 16 0 0   EBIT / employee   0 567 64 43 -236 16 0 0   Net earnings / employee   0 435 39 29 -187 8 0 0