Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Balling Solution 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   8.1% 9.7% 10.2% 5.7% 15.3% 14.0% 14.6% 12.4%   Credit score (0-100)   32 27 25 40 12 15 14 19   Credit rating   BB BB BB BBB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,434 1,348 4,329 3,727 -127 -117 0.0 0.0   EBITDA   -57.0 -483 316 1,352 -288 -117 0.0 0.0   EBIT   -95.0 -541 281 1,352 -288 -117 0.0 0.0   Pre-tax profit (PTP)   -104.0 -579.9 173.1 1,347.1 -266.8 -128.5 0.0 0.0   Net earnings   -83.0 -466.5 128.0 1,117.6 -208.5 -100.3 0.0 0.0   Pre-tax profit without non-rec. items   -104 -580 173 1,347 -267 -129 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 39.0 29.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   37.0 -429 -301 816 608 508 458 458   Interest-bearing liabilities   112 685 443 119 527 754 0.0 0.0   Balance sheet total (assets)   553 781 1,418 1,865 1,459 1,312 458 458   Net Debt   112 615 427 97.9 527 714 -458 -458     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,434 1,348 4,329 3,727 -127 -117 0.0 0.0   Gross profit growth   0.0% -6.0% 221.0% -13.9% 0.0% 7.5% 0.0% 0.0%   Employees   5 0 12 10 1 0 0 0   Employee growth %   0.0% -100.0% 0.0% -16.7% -90.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   553 781 1,418 1,865 1,459 1,312 458 458   Balance sheet change%   0.0% 41.3% 81.4% 31.6% -21.8% -10.1% -65.1% 0.0%   Added value   -57.0 -483.3 316.2 1,351.6 -288.4 -117.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   114 -17 -69 -158 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   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -6.6% -40.1% 6.5% 36.3% 227.6% 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 %   -17.2% -60.7% 19.4% 78.7% -14.2% -8.4% 0.0% 0.0%   ROI %   -55.9% -125.1% 50.3% 204.6% -22.9% -9.7% 0.0% 0.0%   ROE %   -224.3% -114.0% 11.6% 100.1% -29.3% -18.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   6.7% -35.5% -17.5% 43.8% 41.7% 38.7% 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, %   -196.5% -127.2% 135.0% 7.2% -182.7% -609.6% 0.0% 0.0%   Gearing %   302.7% -159.7% -147.2% 14.6% 86.8% 148.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 11.2% 19.7% 22.5% 9.4% 2.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.7 0.4 0.6 1.8 1.7 1.6 0.0 0.0   Current Ratio   0.7 0.4 0.6 1.8 1.7 1.6 0.0 0.0   Cash and cash equivalent   0.0 70.6 16.4 21.1 0.4 40.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -126.0 -711.7 -611.6 816.4 607.8 507.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -11 0 26 135 -288 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 0 26 135 -288 0 0 0   EBIT / employee   -19 0 23 135 -288 0 0 0   Net earnings / employee   -17 0 11 112 -209 0 0 0