Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Best Value Denmark 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 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 4.0% 2.1% 2.0% 2.9% 4.8% 15.0% 15.0%   Credit score (0-100)   0 51 67 68 58 44 14 14   Credit rating   N/A BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 -0.1 -0.8 -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 N/A 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   0.0 -81.0 -289 -173 -130 -191 0.0 0.0   EBITDA   0.0 -81.0 -289 -173 -130 -191 0.0 0.0   EBIT   0.0 -81.0 -289 -173 -130 -191 0.0 0.0   Pre-tax profit (PTP)   0.0 -702.0 -2,449.0 -2,352.0 -7,356.0 -12,815.0 0.0 0.0   Net earnings   0.0 -702.0 -2,449.0 -2,352.0 -7,356.0 -12,815.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -702 -2,449 -2,352 -7,356 -12,815 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 298 -2,151 -4,503 -11,859 -24,674 -25,674 -25,674   Interest-bearing liabilities   0.0 93,989 93,518 96,070 100,252 98,933 25,674 25,674   Balance sheet total (assets)   0.0 97,613 91,455 91,627 88,443 74,328 0.0 0.0   Net Debt   0.0 93,989 92,409 96,005 100,226 98,568 25,674 25,674     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -81.0 -289 -173 -130 -191 0.0 0.0   Gross profit growth   0.0% 0.0% -256.8% 40.1% 24.9% -46.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 97,613 91,455 91,627 88,443 74,328 0 0   Balance sheet change%   0.0% 0.0% -6.3% 0.2% -3.5% -16.0% -100.0% 0.0%   Added value   0.0 -81.0 -289.0 -173.0 -130.0 -191.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   0.0% 0.4% 1.7% 1.9% -3.2% -8.7% 0.0% 0.0%   ROI %   0.0% 0.4% 1.8% 1.9% -3.2% -8.7% 0.0% 0.0%   ROE %   0.0% -235.6% -5.3% -2.6% -8.2% -15.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.3% -2.3% -4.7% -11.8% -24.9% -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, %   0.0% -116,035.8% -31,975.4% -55,494.2% -77,096.9% -51,606.3% 0.0% 0.0%   Gearing %   0.0% 31,539.9% -4,347.7% -2,133.5% -845.4% -401.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.3% 4.4% 4.4% 4.3% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.7 2.1 0.5 0.5 0.4 0.0 0.0   Current Ratio   0.0 1.7 2.1 0.5 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,109.0 65.0 26.0 365.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 3,268.0 729.0 -1,708.0 -4,022.0 -3,892.0 -12,837.0 -12,837.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0