Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BALDERSGADE 55 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.9% 2.6% 1.8% 2.0% 2.4% 1.5% 8.6% 8.6%   Credit score (0-100)   46 62 72 68 63 75 29 29   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 6.5 1.5 0.1 35.4 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   -219 1,006 1,031 1,030 943 1,019 0.0 0.0   EBITDA   -219 1,006 1,031 1,030 943 1,019 0.0 0.0   EBIT   4,466 1,963 1,031 1,030 943 1,019 0.0 0.0   Pre-tax profit (PTP)   4,345.3 1,821.9 894.5 867.3 721.6 189.9 0.0 0.0   Net earnings   3,389.4 1,466.1 697.7 676.5 562.9 148.1 0.0 0.0   Pre-tax profit without non-rec. items   4,345 1,822 894 867 722 190 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   27,000 27,000 27,000 27,000 27,000 25,990 0.0 0.0   Shareholders equity total   4,301 5,767 6,465 7,142 7,705 7,853 6,003 6,003   Interest-bearing liabilities   9,257 5,043 18,706 18,617 18,532 18,306 0.0 0.0   Balance sheet total (assets)   31,060 29,329 31,939 32,359 32,789 28,619 6,003 6,003   Net Debt   5,342 2,906 14,028 13,518 12,992 15,907 -6,003 -6,003     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   -219 1,006 1,031 1,030 943 1,019 0.0 0.0   Gross profit growth   -127.3% 0.0% 2.6% -0.1% -8.5% 8.1% -100.0% 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)   31,060 29,329 31,939 32,359 32,789 28,619 6,003 6,003   Balance sheet change%   95.2% -5.6% 8.9% 1.3% 1.3% -12.7% -79.0% 0.0%   Added value   4,465.6 1,963.4 1,031.4 1,030.0 942.5 1,019.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,295 0 0 0 0 -1,010 -25,990 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 4.0 5.0 5.0 5.0 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 (%)   -2,034.9% 195.2% 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 %   19.0% 6.5% 3.4% 3.2% 2.9% 3.4% 0.0% 0.0%   ROI %   39.9% 13.8% 5.1% 3.7% 3.3% 3.6% 0.0% 0.0%   ROE %   130.0% 29.1% 11.4% 9.9% 7.6% 1.9% 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 %   13.8% 19.7% 20.2% 22.1% 23.5% 27.4% 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, %   -2,434.3% 289.0% 1,360.1% 1,312.5% 1,378.4% 1,560.8% 0.0% 0.0%   Gearing %   215.2% 87.4% 289.3% 260.7% 240.5% 233.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.0% 1.2% 0.9% 1.2% 4.6% 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   0.2 0.1 1.1 1.2 1.3 12.5 0.0 0.0   Current Ratio   0.2 0.1 1.1 1.2 1.3 12.5 0.0 0.0   Cash and cash equivalent   3,914.6 2,136.8 4,678.2 5,098.8 5,539.6 2,398.6 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   -20,882.0 -18,931.4 378.4 965.7 1,481.5 2,418.2 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   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