Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAGERGAARDEN TØRRING 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 2018/12 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   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   4.4% 3.7% 3.3% 4.0% 5.1% 4.7% 11.8% 11.8%   Credit score (0-100)   49 53 55 48 43 44 20 20   Credit rating   BBB BBB BBB BBB BBB BBB 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 2018/12 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   4,240 4,425 4,419 4,748 4,418 4,795 0.0 0.0   EBITDA   401 387 552 84.4 185 -23.8 0.0 0.0   EBIT   156 238 423 -6.4 94.2 -143 0.0 0.0   Pre-tax profit (PTP)   148.8 229.9 413.3 -17.7 86.7 -143.5 0.0 0.0   Net earnings   112.7 176.8 319.0 -17.5 64.7 -138.6 0.0 0.0   Pre-tax profit without non-rec. items   149 230 413 -17.7 86.7 -144 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   698 419 417 582 491 372 0.0 0.0   Shareholders equity total   906 974 1,183 1,052 1,002 746 499 499   Interest-bearing liabilities   36.3 25.6 18.3 12.2 2.2 522 0.0 0.0   Balance sheet total (assets)   1,634 1,552 2,187 1,633 1,530 1,827 499 499   Net Debt   -484 -710 -847 -492 -472 -508 -499 -499     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   4,240 4,425 4,419 4,748 4,418 4,795 0.0 0.0   Gross profit growth   0.7% 4.4% -0.1% 7.5% -7.0% 8.5% -100.0% 0.0%   Employees   0 0 0 0 0 11 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)   1,634 1,552 2,187 1,633 1,530 1,827 499 499   Balance sheet change%   4.8% -5.0% 41.0% -25.4% -6.3% 19.4% -72.7% 0.0%   Added value   400.7 387.3 552.3 84.4 185.0 -23.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -442 -428 -131 74 -182 -239 -372 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   3.7% 5.4% 9.6% -0.1% 2.1% -3.0% 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 %   9.7% 15.0% 22.6% -0.3% 6.0% -8.2% 0.0% 0.0%   ROI %   16.6% 24.3% 38.1% -0.6% 9.1% -12.1% 0.0% 0.0%   ROE %   12.5% 18.8% 29.6% -1.6% 6.3% -15.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   55.4% 62.8% 54.1% 64.4% 65.5% 40.8% 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, %   -120.9% -183.4% -153.3% -582.4% -254.9% 2,132.5% 0.0% 0.0%   Gearing %   4.0% 2.6% 1.5% 1.2% 0.2% 69.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.1% 26.4% 44.3% 74.0% 105.0% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 1.6 1.5 1.4 1.5 1.1 0.0 0.0   Current Ratio   1.3 2.0 1.8 1.8 2.0 1.3 0.0 0.0   Cash and cash equivalent   520.6 735.8 865.2 504.0 473.8 1,029.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   207.9 575.8 765.7 470.0 511.1 374.3 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 2018/12 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 0 0 0 0 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -2 0 0   EBIT / employee   0 0 0 0 0 -13 0 0   Net earnings / employee   0 0 0 0 0 -13 0 0