Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B 1790 LTD. 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   1.3% 1.7% 1.9% 1.3% 1.4% 1.4% 7.0% 7.0%   Credit score (0-100)   82 75 70 79 78 76 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   4,178.0 351.7 68.2 4,639.6 3,074.7 1,874.5 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   -65.7 -76.7 -55.3 -58.9 -63.6 -74.5 0.0 0.0   EBITDA   -65.7 -76.7 -55.3 -58.9 -63.6 -74.5 0.0 0.0   EBIT   -65.7 -76.7 -55.3 -58.9 -63.6 -74.5 0.0 0.0   Pre-tax profit (PTP)   10,848.0 8,886.7 4,311.1 12,199.9 9,009.9 12,566.2 0.0 0.0   Net earnings   10,802.7 8,696.3 4,029.6 11,500.7 8,861.2 10,872.1 0.0 0.0   Pre-tax profit without non-rec. items   10,848 8,887 4,311 12,200 9,010 12,566 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   200,004 207,200 209,730 219,730 227,092 223,589 217,857 217,857   Interest-bearing liabilities   603 574 587 584 593 609 0.0 0.0   Balance sheet total (assets)   204,909 210,096 210,726 222,559 228,298 225,712 217,857 217,857   Net Debt   -173,168 -173,726 -174,832 -177,636 -191,609 -198,245 -217,857 -217,857     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   -65.7 -76.7 -55.3 -58.9 -63.6 -74.5 0.0 0.0   Gross profit growth   33.7% -16.7% 27.9% -6.5% -8.1% -17.1% 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)   204,909 210,096 210,726 222,559 228,298 225,712 217,857 217,857   Balance sheet change%   5.1% 2.5% 0.3% 5.6% 2.6% -1.1% -3.5% 0.0%   Added value   -65.7 -76.7 -55.3 -58.9 -63.6 -74.5 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   5.7% 4.3% 2.4% 6.1% 4.8% 5.6% 0.0% 0.0%   ROI %   5.8% 4.4% 2.5% 6.1% 4.8% 5.6% 0.0% 0.0%   ROE %   5.5% 4.3% 1.9% 5.4% 4.0% 4.8% 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 %   97.6% 98.6% 99.5% 98.7% 99.5% 99.1% 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, %   263,437.6% 226,506.5% 316,295.0% 301,825.6% 301,276.8% 266,254.2% 0.0% 0.0%   Gearing %   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   81.1% 18.3% 142.9% 162.1% 306.0% 23.8% 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   39.3 69.3 206.9 75.0 181.0 103.3 0.0 0.0   Current Ratio   39.3 69.3 206.9 75.0 181.0 103.3 0.0 0.0   Cash and cash equivalent   173,771.5 174,299.8 175,419.3 178,220.5 192,201.9 198,854.2 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   184,955.3 194,428.3 201,002.0 204,283.5 208,767.3 208,147.5 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 -55 -59 -64 -74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -55 -59 -64 -74 0 0   EBIT / employee   0 0 -55 -59 -64 -74 0 0   Net earnings / employee   0 0 4,030 11,501 8,861 10,872 0 0