Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bangs A/S 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% 2.4% 2.4%   Bankruptcy risk   4.4% 7.7% 3.6% 9.1% 2.2% 3.4% 17.6% 17.6%   Credit score (0-100)   48 33 52 26 66 53 9 9   Credit rating   BBB BB BBB BB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   1,185 3,237 4,137 2,737 5,004 6,761 0.0 0.0   EBITDA   161 -1,117 -443 -2,139 132 697 0.0 0.0   EBIT   141 -1,199 -455 -2,243 27.3 593 0.0 0.0   Pre-tax profit (PTP)   235.1 -1,067.6 148.9 -1,432.6 337.0 418.2 0.0 0.0   Net earnings   207.1 -785.5 198.5 -871.6 372.0 345.2 0.0 0.0   Pre-tax profit without non-rec. items   235 -1,068 149 -1,433 337 418 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   81.3 0.0 39.1 25.7 12.3 0.0 0.0 0.0   Shareholders equity total   1,686 901 1,099 224 596 1,342 -2,205 -2,205   Interest-bearing liabilities   2,018 2,415 3,616 3,021 2,846 3,431 2,205 2,205   Balance sheet total (assets)   5,821 7,490 8,596 7,373 8,020 12,262 0.0 0.0   Net Debt   1,861 2,279 3,076 2,480 1,559 2,903 2,205 2,205     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   1,185 3,237 4,137 2,737 5,004 6,761 0.0 0.0   Gross profit growth   -65.8% 173.1% 27.8% -33.8% 82.8% 35.1% -100.0% 0.0%   Employees   8 5 5 5 5 5 0 0   Employee growth %   0.0% -37.5% 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)   5,821 7,490 8,596 7,373 8,020 12,262 0 0   Balance sheet change%   56.0% 28.7% 14.8% -14.2% 8.8% 52.9% -100.0% 0.0%   Added value   161.4 -1,117.4 -443.3 -2,138.9 131.5 696.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -255 -163 652 -208 -208 -206 -352 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 1.0 2.0 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 (%)   11.9% -37.0% -11.0% -82.0% 0.5% 8.8% 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 %   5.4% -14.6% 3.5% -16.2% 7.4% 7.7% 0.0% 0.0%   ROI %   9.2% -27.5% 6.4% -25.4% 9.5% 10.2% 0.0% 0.0%   ROE %   15.1% -60.7% 19.9% -131.7% 90.7% 35.6% 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 %   29.0% 12.0% 12.8% 11.2% 17.4% 25.2% -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, %   1,152.9% -203.9% -694.0% -115.9% 1,185.5% 416.7% 0.0% 0.0%   Gearing %   119.7% 268.1% 329.0% 1,346.8% 477.3% 255.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 4.3% 4.5% 4.1% 7.9% 11.6% 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   0.8 0.8 0.6 0.5 1.1 0.9 0.0 0.0   Current Ratio   1.3 1.0 1.0 0.9 1.6 1.5 0.0 0.0   Cash and cash equivalent   157.3 135.6 539.8 541.3 1,287.3 528.6 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   1,132.1 252.4 -211.4 -657.0 1,785.8 2,993.0 -1,102.5 -1,102.5   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   20 -223 -89 -428 26 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 -223 -89 -428 26 139 0 0   EBIT / employee   18 -240 -91 -449 5 119 0 0   Net earnings / employee   26 -157 40 -174 74 69 0 0