Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bagel Digital 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% 3.3%   Bankruptcy risk   7.9% 7.0% 8.5% 3.9% 21.5% 17.3% 19.3% 17.2%   Credit score (0-100)   33 36 30 50 4 9 6 10   Credit rating   BB BBB BB BBB B BB B 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   -104 -116 -292 217 -572 -154 0.0 0.0   EBITDA   -104 -116 -292 217 -2,276 -157 0.0 0.0   EBIT   -104 -116 -292 217 -2,674 -952 0.0 0.0   Pre-tax profit (PTP)   -128.6 -137.0 -377.2 209.7 -2,962.8 -1,252.2 0.0 0.0   Net earnings   -109.2 -106.9 -294.2 219.8 -2,285.8 -1,252.2 0.0 0.0   Pre-tax profit without non-rec. items   -129 -137 -377 210 -2,963 -1,252 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -59.2 -166 -460 -240 -2,526 -3,778 -5,996 -5,996   Interest-bearing liabilities   1,023 1,044 2,125 2,511 5,505 5,819 5,996 5,996   Balance sheet total (assets)   1,878 1,222 2,851 3,979 4,271 3,032 0.0 0.0   Net Debt   298 998 2,119 2,272 5,268 5,819 5,996 5,996     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   -104 -116 -292 217 -572 -154 0.0 0.0   Gross profit growth   0.0% -11.6% -152.7% 0.0% 0.0% 73.0% 0.0% 0.0%   Employees   0 0 0 0 2 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,878 1,222 2,851 3,979 4,271 3,032 0 0   Balance sheet change%   0.0% -34.9% 133.3% 39.5% 7.3% -29.0% -100.0% 0.0%   Added value   -103.6 -115.6 -292.0 217.4 -2,673.5 -157.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   859 250 1,288 854 -75 -1,588 -2,779 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 -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 (%)   100.0% 100.0% 100.0% 100.0% 467.4% 616.7% 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 %   -5.3% -6.9% -12.4% 6.1% -48.5% -14.0% 0.0% 0.0%   ROI %   -8.7% -9.5% -15.5% 8.2% -62.0% -16.7% 0.0% 0.0%   ROE %   -5.8% -6.9% -14.4% 6.4% -55.4% -34.3% 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 %   51.3% 71.8% 24.8% 22.3% -9.2% -35.1% -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, %   -287.5% -863.7% -725.6% 1,044.9% -231.4% -3,695.5% 0.0% 0.0%   Gearing %   -1,729.0% -628.6% -461.6% -1,044.3% -217.9% -154.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 2.1% 5.4% 0.9% 7.2% 5.3% 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   1.4 0.8 0.6 0.6 0.4 0.1 0.0 0.0   Current Ratio   1.4 0.8 0.6 0.6 0.4 0.1 0.0 0.0   Cash and cash equivalent   725.5 45.7 5.7 239.1 236.7 0.0 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   274.4 -36.8 -338.1 -398.5 -716.3 -875.5 -2,998.2 -2,998.2   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   0 0 0 0 -1,337 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -1,138 0 0 0   EBIT / employee   0 0 0 0 -1,337 0 0 0   Net earnings / employee   0 0 0 0 -1,143 0 0 0