Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BANDAGIST.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% 2.2% 2.2%   Bankruptcy risk   4.6% 3.4% 1.8% 2.6% 1.7% 1.6% 9.3% 9.1%   Credit score (0-100)   48 55 71 60 73 74 27 27   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 1.3 0.0 7.5 10.2 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   3,576 3,663 3,773 3,159 5,467 3,943 0.0 0.0   EBITDA   661 456 636 262 2,091 292 0.0 0.0   EBIT   661 446 621 247 2,076 277 0.0 0.0   Pre-tax profit (PTP)   587.4 434.9 594.9 243.4 2,067.3 275.5 0.0 0.0   Net earnings   763.4 434.9 594.9 243.4 1,938.5 213.0 0.0 0.0   Pre-tax profit without non-rec. items   587 435 595 243 2,067 276 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   0.0 141 126 111 95.8 80.7 0.0 0.0   Shareholders equity total   190 625 1,220 1,463 3,401 2,615 1,990 1,990   Interest-bearing liabilities   747 524 323 152 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,002 2,298 3,704 3,589 5,103 4,507 1,990 1,990   Net Debt   739 385 -1,405 -493 -1,131 -1,718 -1,990 -1,990     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   3,576 3,663 3,773 3,159 5,467 3,943 0.0 0.0   Gross profit growth   11.5% 2.4% 3.0% -16.3% 73.1% -27.9% -100.0% 0.0%   Employees   7 7 7 0 0 8 0 0   Employee growth %   16.7% 0.0% 0.0% -100.0% 0.0% 0.0% -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)   2,002 2,298 3,704 3,589 5,103 4,507 1,990 1,990   Balance sheet change%   15.9% 14.8% 61.2% -3.1% 42.2% -11.7% -55.9% 0.0%   Added value   661.3 455.5 636.1 261.7 2,090.9 292.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 131 -30 -30 -30 -30 -81 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 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 (%)   18.5% 12.2% 16.5% 7.8% 38.0% 7.0% 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 %   31.2% 21.4% 21.0% 7.3% 47.8% 5.9% 0.0% 0.0%   ROI %   64.7% 42.0% 41.2% 15.5% 82.9% 9.4% 0.0% 0.0%   ROE %   79.6% 106.8% 64.5% 18.1% 79.7% 7.1% 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 %   9.5% 27.2% 32.9% 40.8% 66.7% 58.0% 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, %   111.7% 84.6% -220.9% -188.6% -54.1% -587.7% 0.0% 0.0%   Gearing %   393.3% 83.9% 26.4% 10.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 3.9% 8.2% 9.3% 14.9% 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   0.8 1.1 1.4 1.5 2.8 2.3 0.0 0.0   Current Ratio   1.0 1.3 1.5 1.8 3.4 2.6 0.0 0.0   Cash and cash equivalent   7.8 138.7 1,727.6 645.3 1,130.9 1,717.7 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   21.3 413.8 1,175.1 1,430.2 3,377.1 2,612.0 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   94 65 91 0 0 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   94 65 91 0 0 37 0 0   EBIT / employee   94 64 89 0 0 35 0 0   Net earnings / employee   109 62 85 0 0 27 0 0