Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bakkamera.dk 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% 2.7% 2.7%   Bankruptcy risk   4.8% 3.9% 2.6% 2.7% 6.1% 6.4% 16.4% 16.1%   Credit score (0-100)   46 52 61 58 38 36 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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   352 263 469 458 243 162 0.0 0.0   EBITDA   245 60.8 187 131 -47.8 -244 0.0 0.0   EBIT   245 60.8 186 127 -51.8 -248 0.0 0.0   Pre-tax profit (PTP)   239.9 42.2 168.2 129.3 -78.5 -293.8 0.0 0.0   Net earnings   239.9 30.0 124.7 98.2 -71.0 -239.1 0.0 0.0   Pre-tax profit without non-rec. items   240 42.2 168 129 -78.5 -294 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   21.6 0.0 18.7 14.7 10.7 6.7 0.0 0.0   Shareholders equity total   393 423 462 561 490 251 211 211   Interest-bearing liabilities   0.0 0.0 0.0 9.8 33.2 445 0.0 0.0   Balance sheet total (assets)   420 562 808 890 958 964 211 211   Net Debt   -86.3 -177 -222 -188 -78.4 400 -211 -211     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   352 263 469 458 243 162 0.0 0.0   Gross profit growth   148.0% -25.4% 78.5% -2.2% -47.0% -33.5% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   420 562 808 890 958 964 211 211   Balance sheet change%   15.6% 33.8% 43.8% 10.2% 7.7% 0.6% -78.2% 0.0%   Added value   245.3 60.8 187.3 131.1 -47.8 -244.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -22 17 -8 -8 -8 -7 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 -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 (%)   69.7% 23.1% 39.7% 27.7% -21.3% -153.5% 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 %   62.9% 13.1% 27.6% 15.2% -5.4% -25.4% 0.0% 0.0%   ROI %   80.7% 15.7% 42.4% 24.6% -9.0% -40.2% 0.0% 0.0%   ROE %   85.5% 7.4% 28.2% 19.2% -13.5% -64.6% 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 %   93.6% 75.3% 57.3% 63.0% 51.1% 26.0% 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, %   -35.2% -291.5% -118.8% -143.0% 164.0% -163.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.7% 6.8% 177.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.6% 0.0% 0.0% -7.5% 134.6% 20.6% 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   4.4 1.7 0.9 0.8 0.5 0.3 0.0 0.0   Current Ratio   14.7 3.9 2.3 2.6 2.0 1.3 0.0 0.0   Cash and cash equivalent   86.3 177.2 222.4 197.4 111.5 44.9 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   367.4 399.1 426.9 529.2 455.0 219.9 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   245 61 187 131 -48 -122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   245 61 187 131 -48 -122 0 0   EBIT / employee   245 61 186 127 -52 -124 0 0   Net earnings / employee   240 30 125 98 -71 -120 0 0