BAK KAPITAL ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.6% 4.5% 1.6% 6.8% 4.8%  
Credit score (0-100)  47 46 74 34 44  
Credit rating  BBB BBB A BBB BBB  
Credit limit (kDKK)  0.0 0.0 10.6 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  9 441 0 0 0  
Gross profit  -2.0 430 -11.5 -11.3 -50.2  
EBITDA  -2.0 430 -11.5 -11.3 -50.2  
EBIT  -2.0 430 -11.5 -11.3 -50.2  
Pre-tax profit (PTP)  -13.1 426.8 3,363.2 -323.1 1.2  
Net earnings  -14.2 429.7 3,350.2 -336.9 -2.1  
Pre-tax profit without non-rec. items  -13.1 427 3,363 -323 1.2  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 228  
Shareholders equity total  305 680 3,973 3,489 3,518  
Interest-bearing liabilities  58.4 245 1,412 174 200  
Balance sheet total (assets)  370 931 5,392 4,313 3,817  

Net Debt  22.3 208 1,389 -207 128  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  9 441 0 0 0  
Net sales growth  -98.5% 5,039.1% -100.0% 0.0% 0.0%  
Gross profit  -2.0 430 -11.5 -11.3 -50.2  
Gross profit growth  0.0% 0.0% 0.0% 1.3% -344.1%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  370 931 5,392 4,313 3,817  
Balance sheet change%  -64.8% 151.7% 479.1% -20.0% -11.5%  
Added value  -2.0 429.7 -11.5 -11.3 -50.2  
Added value %  -23.1% 97.4% 0.0% 0.0% 0.0%  
Investments  -2,902 0 0 0 228  

Net sales trend  -2.0 1.0 -1.0 0.0 0.0  
EBIT trend  -1.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  -23.1% 97.4% 0.0% 0.0% 0.0%  
EBIT %  -23.1% 97.4% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  -165.2% 97.4% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  -165.2% 97.4% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  -153.2% 96.8% 0.0% 0.0% 0.0%  
ROA %  1.4% 66.7% 106.4% -6.5% 0.6%  
ROI %  1.9% 67.3% 106.6% -7.0% 0.7%  
ROE %  -4.2% 87.2% 144.0% -9.0% -0.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  82.5% 73.0% 73.7% 80.9% 92.2%  
Relative indebtedness %  753.6% 57.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  333.2% 48.6% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,128.6% 48.4% -12,124.3% 1,829.6% -254.5%  
Gearing %  19.1% 36.1% 35.5% 5.0% 5.7%  
Net interest  0 0 0 0 0  
Financing costs %  12.8% 4.4% 0.1% 0.8% 13.4%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.7 0.2 0.2 5.2 13.3  
Current Ratio  1.7 0.2 0.2 5.2 13.3  
Cash and cash equivalent  36.1 37.2 23.4 381.0 71.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  1,280.5% 11.2% 0.0% 0.0% 0.0%  
Net working capital  45.2 -202.2 -1,198.7 3,437.1 3,175.6  
Net working capital %  526.9% -45.8% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0