Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fin Form Bellinge 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% 1.7% 1.7%   Bankruptcy risk   5.3% 3.0% 5.5% 8.4% 1.2% 7.8% 17.0% 16.6%   Credit score (0-100)   43 58 41 28 82 30 10 10   Credit rating   BBB BBB BBB BB A BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 10,070.4 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   730 1,038 1,071 881 1,017,488 861 0.0 0.0   EBITDA   248 361 156 58.0 349,567 167 0.0 0.0   EBIT   73.0 150 -79.0 -175 162,803 -23.3 0.0 0.0   Pre-tax profit (PTP)   36.0 118.0 -99.0 -195.0 145,461.0 -33.1 0.0 0.0   Net earnings   28.0 92.0 -77.0 -158.0 83,728.0 -0.2 0.0 0.0   Pre-tax profit without non-rec. items   36.0 118 -99.0 -195 145,461 -33.1 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   1,300 1,215 1,125 917 722,774 538 0.0 0.0   Shareholders equity total   162 254 178 20.0 103,493 103 23.3 23.3   Interest-bearing liabilities   392 430 512 545 322,023 324 0.0 0.0   Balance sheet total (assets)   1,395 1,372 1,466 1,079 892,731 748 23.3 23.3   Net Debt   389 347 346 515 321,881 324 -23.3 -23.3     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   730 1,038 1,071 881 1,017,488 861 0.0 0.0   Gross profit growth   -12.6% 42.2% 3.2% -17.7% 115,392.4% -99.9% -100.0% 0.0%   Employees   1 1 3 3 2 1 0 0   Employee growth %   0.0% 0.0% 200.0% 0.0% -33.3% -50.0% -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)   1,395 1,372 1,466 1,079 892,731 748 23 23   Balance sheet change%   22.5% -1.6% 6.9% -26.4% 82,636.9% -99.9% -96.9% 0.0%   Added value   248.0 361.0 156.0 58.0 163,036.0 166.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   84 -309 -337 -449 535,092 -722,427 -538 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 -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 (%)   10.0% 14.5% -7.4% -19.9% 16.0% -2.7% 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 %   5.8% 10.8% -5.6% -13.8% 36.4% -0.0% 0.0% 0.0%   ROI %   6.6% 12.6% -7.4% -22.2% 60.8% -0.0% 0.0% 0.0%   ROE %   18.9% 44.2% -35.6% -159.6% 161.8% -0.0% 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 %   11.6% 18.5% 12.1% 1.9% 11.6% 13.8% 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, %   156.9% 96.1% 221.8% 887.9% 92.1% 194.2% 0.0% 0.0%   Gearing %   242.0% 169.3% 287.6% 2,725.0% 311.2% 313.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 7.8% 4.2% 3.8% 10.8% 0.0% 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   0.1 0.2 0.3 0.1 0.3 0.4 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.1 0.3 0.4 0.0 0.0   Cash and cash equivalent   3.0 83.0 166.0 30.0 142.0 0.5 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   -533.0 -519.0 -616.0 -818.0 -402,220.0 -273.7 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 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   248 361 52 19 81,518 167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   248 361 52 19 174,784 167 0 0   EBIT / employee   73 150 -26 -58 81,402 -23 0 0   Net earnings / employee   28 92 -26 -53 41,864 -0 0 0