Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAADHUSET 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   2.9% 1.8% 1.7% 1.7% 1.2% 2.2% 9.1% 8.9%   Credit score (0-100)   60 72 72 71 81 64 27 28   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 1.6 5.1 4.3 141.4 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,073 1,353 2,075 1,576 2,185 1,039 0.0 0.0   EBITDA   847 1,150 1,529 895 1,468 299 0.0 0.0   EBIT   620 900 1,218 493 1,169 124 0.0 0.0   Pre-tax profit (PTP)   354.3 655.8 1,091.3 285.1 921.9 -294.8 0.0 0.0   Net earnings   269.3 508.8 849.3 220.1 711.4 -237.8 0.0 0.0   Pre-tax profit without non-rec. items   354 656 1,091 285 922 -295 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4,019 4,130 4,439 4,364 4,042 4,068 0.0 0.0   Shareholders equity total   2,561 3,070 3,919 4,139 4,850 4,613 4,213 4,213   Interest-bearing liabilities   7,508 6,603 4,852 7,329 6,920 6,386 0.0 0.0   Balance sheet total (assets)   12,619 13,613 15,225 15,230 15,269 12,844 4,213 4,213   Net Debt   7,508 4,838 1,491 5,009 4,675 6,372 -4,213 -4,213     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,073 1,353 2,075 1,576 2,185 1,039 0.0 0.0   Gross profit growth   1.0% 26.1% 53.4% -24.1% 38.7% -52.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   100.0% 0.0% 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)   12,619 13,613 15,225 15,230 15,269 12,844 4,213 4,213   Balance sheet change%   11.3% 7.9% 11.8% 0.0% 0.3% -15.9% -67.2% 0.0%   Added value   847.1 1,150.1 1,529.2 895.1 1,570.7 298.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   181 -139 -2 -476 -622 -149 -4,068 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 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   57.8% 66.5% 58.7% 31.3% 53.5% 11.9% 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 %   5.2% 6.9% 8.5% 3.3% 7.8% 0.9% 0.0% 0.0%   ROI %   6.6% 9.1% 13.3% 4.9% 10.1% 1.1% 0.0% 0.0%   ROE %   11.1% 18.1% 24.3% 5.5% 15.8% -5.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   31.2% 33.5% 35.4% 36.9% 40.9% 46.6% 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, %   886.4% 420.6% 97.5% 559.6% 318.4% 2,132.0% 0.0% 0.0%   Gearing %   293.2% 215.1% 123.8% 177.1% 142.7% 138.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.5% 2.4% 3.6% 3.7% 6.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.7 0.4 0.4 0.0 0.0 0.0   Current Ratio   1.3 1.4 1.4 1.5 1.8 1.9 0.0 0.0   Cash and cash equivalent   0.0 1,765.5 3,360.8 2,320.2 2,245.1 13.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,218.6 2,602.4 3,172.4 3,613.5 5,116.0 4,158.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   424 575 765 448 785 149 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   424 575 765 448 734 149 0 0   EBIT / employee   310 450 609 247 584 62 0 0   Net earnings / employee   135 254 425 110 356 -119 0 0