Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BPA PRO TEAM 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% 6.0% 6.0%   Bankruptcy risk   6.1% 7.0% 4.0% 1.9% 3.9% 5.3% 16.5% 16.3%   Credit score (0-100)   40 36 49 69 50 41 11 11   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.5 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)  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   1,268 2,021 2,413 3,030 1,856 1,821 0.0 0.0   EBITDA   806 1,841 2,738 1,147 542 -76.3 0.0 0.0   EBIT   738 1,522 1,721 1,147 542 -76.3 0.0 0.0   Pre-tax profit (PTP)   319.3 483.9 172.4 1,098.0 373.2 -148.3 0.0 0.0   Net earnings   259.5 379.3 134.6 825.8 101.0 -139.7 0.0 0.0   Pre-tax profit without non-rec. items   733 1,523 1,703 1,098 373 -148 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   368 2,756 65.6 172 127 84.1 0.0 0.0   Shareholders equity total   203 582 717 1,542 1,768 1,628 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 1,620 1,620 578 0.0 0.0   Balance sheet total (assets)   3,776 5,561 8,720 11,634 9,972 12,022 0.0 0.0   Net Debt   -806 -432 -3,261 -2,185 536 -2,004 0.0 0.0     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   1,268 2,021 2,413 3,030 1,856 1,821 0.0 0.0   Gross profit growth   -48.7% 59.3% 19.4% 25.6% -38.8% -1.9% -100.0% 0.0%   Employees   15 15 15 15 0 0 0 0   Employee growth %   -25.0% 0.0% 0.0% 0.0% -100.0% 0.0% 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)   3,776 5,561 8,720 11,634 9,972 12,022 0 0   Balance sheet change%   6.4% 47.3% 56.8% 33.4% -14.3% 20.6% -100.0% 0.0%   Added value   805.6 1,841.1 2,737.8 1,146.7 541.9 -76.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   348 4,407 -2,919 613 -783 -714 -2,625 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 -1.0 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 (%)   58.2% 75.3% 71.3% 37.8% 29.2% -4.2% 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 %   20.0% 32.9% 24.2% 11.3% 5.0% -0.7% 0.0% 0.0%   ROI %   646.7% 327.0% 216.3% 32.0% 10.1% -2.1% 0.0% 0.0%   ROE %   13.8% 96.7% 20.7% 73.1% 6.1% -8.2% 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 %   5.6% 10.5% 8.1% 13.4% 18.2% 14.6% 0.0% 0.0%   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, %   -100.0% -23.5% -119.1% -190.5% 99.0% 2,627.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 105.0% 91.7% 35.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 6.0% 10.4% 6.6% 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   1.0 0.6 0.7 1.1 1.0 1.0 0.0 0.0   Current Ratio   0.9 0.6 0.7 1.1 0.9 0.9 0.0 0.0   Cash and cash equivalent   805.9 432.4 3,260.6 3,805.1 1,083.6 2,582.6 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)   47.0 77.9 61.7 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   -194.6 -2,117.0 -2,703.8 464.3 -554.2 -510.8 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   54 123 183 76 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 123 183 76 0 0 0 0   EBIT / employee   49 101 115 76 0 0 0 0   Net earnings / employee   17 25 9 55 0 0 0 0