Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BANGS GÅRD 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   12.1% 4.2% 6.4% 1.1% 2.1% 1.0% 8.0% 7.8%   Credit score (0-100)   21 48 35 84 66 87 31 31   Credit rating   BB BBB BBB A A A BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 2,870.1 7.3 6,003.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,987 15,641 15,282 16,227 17,160 16,705 0.0 0.0   EBITDA   15,685 13,083 12,708 14,047 15,183 13,700 0.0 0.0   EBIT   -62,568 -2,074 -44,785 55,736 -3,664 21,331 0.0 0.0   Pre-tax profit (PTP)   -79,582.0 -19,165.0 -61,639.0 65,958.0 -33,263.0 4,074.0 0.0 0.0   Net earnings   -96,259.0 -17,546.0 -48,228.0 64,144.0 -31,399.0 4,074.0 0.0 0.0   Pre-tax profit without non-rec. items   -79,582 -19,165 -61,639 65,958 -33,263 4,074 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   493,963 482,093 430,025 453,966 448,879 466,885 0.0 0.0   Shareholders equity total   -116,090 -41,070 -21,970 42,174 90,775 94,849 69,749 69,749   Interest-bearing liabilities   425,360 413,889 443,687 425,331 370,277 386,118 0.0 0.0   Balance sheet total (assets)   520,364 489,342 436,174 480,549 471,500 489,523 69,749 69,749   Net Debt   425,360 413,889 443,687 425,270 370,044 386,087 -69,749 -69,749     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   18,987 15,641 15,282 16,227 17,160 16,705 0.0 0.0   Gross profit growth   -14.3% -17.6% -2.3% 6.2% 5.7% -2.7% -100.0% 0.0%   Employees   6 6 6 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 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)   520,364 489,342 436,174 480,549 471,500 489,523 69,749 69,749   Balance sheet change%   -26.2% -6.0% -10.9% 10.2% -1.9% 3.8% -85.8% 0.0%   Added value   -62,444.0 -1,973.0 -44,686.0 55,771.0 -3,629.0 21,402.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -104,222 -11,971 -52,167 23,906 -5,149 17,935 -466,885 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -329.5% -13.3% -293.1% 343.5% -21.4% 127.7% 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 %   -9.3% -0.4% -9.1% 16.6% -2.1% 4.6% 0.0% 0.0%   ROI %   -12.6% -0.5% -10.2% 16.9% -2.1% 4.7% 0.0% 0.0%   ROE %   -35.9% -3.5% -10.4% 26.8% -47.2% 4.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -18.2% -7.7% -4.8% 24.4% 19.3% 19.4% 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, %   2,711.9% 3,163.6% 3,491.4% 3,027.5% 2,437.2% 2,818.2% 0.0% 0.0%   Gearing %   -366.4% -1,007.8% -2,019.5% 1,008.5% 407.9% 407.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 4.1% 3.9% 2.7% 5.9% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 61.0 233.0 31.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -27,734.0 -52,365.0 -82,770.0 -19,996.0 -38,216.0 -52,935.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -10,407 -329 -7,448 13,943 -907 5,351 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,614 2,181 2,118 3,512 3,796 3,425 0 0   EBIT / employee   -10,428 -346 -7,464 13,934 -916 5,333 0 0   Net earnings / employee   -16,043 -2,924 -8,038 16,036 -7,850 1,019 0 0