Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAGGER LÅSE & ALARM A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 3.5% 3.5% 7.4% 1.6% 1.5% 4.5% 4.4%   Credit score (0-100)   84 53 52 32 72 76 46 47   Credit rating   A BBB BBB BB A A BBB BBB   Credit limit (kDKK)   691.1 0.0 0.0 0.0 43.5 118.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   31,351 0.0 0.0 0.0 48,207 53,807 0.0 0.0   EBITDA   2,599 1,926 2,407 -6,991 7,596 5,885 0.0 0.0   EBIT   2,279 1,926 2,407 -6,991 6,759 5,345 0.0 0.0   Pre-tax profit (PTP)   2,065.8 1,286.0 1,620.0 -5,893.0 5,680.7 3,904.0 0.0 0.0   Net earnings   1,562.1 1,286.0 1,620.0 -5,893.0 4,421.7 3,003.8 0.0 0.0   Pre-tax profit without non-rec. items   2,066 1,926 2,407 -6,991 5,681 3,904 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   533 0.0 0.0 0.0 797 773 0.0 0.0   Shareholders equity total   16,719 18,005 19,625 13,732 18,154 21,158 20,358 20,358   Interest-bearing liabilities   11,633 0.0 0.0 0.0 21,266 22,840 0.0 0.0   Balance sheet total (assets)   39,802 46,607 56,051 53,905 62,980 67,492 20,358 20,358   Net Debt   11,560 0.0 0.0 0.0 21,196 22,752 -18,713 -18,713     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   31,351 0.0 0.0 0.0 48,207 53,807 0.0 0.0   Gross profit growth   57.2% -100.0% 0.0% 0.0% 0.0% 11.6% -100.0% 0.0%   Employees   66 66 84 84 77 89 0 0   Employee growth %   10.0% 0.0% 27.3% 0.0% -8.3% 15.6% -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)   39,802 46,607 56,051 53,905 62,980 67,492 20,358 20,358   Balance sheet change%   14.6% 17.1% 20.3% -3.8% 16.8% 7.2% -69.8% 0.0%   Added value   2,599.3 1,926.0 2,407.0 -6,991.0 6,758.8 5,885.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -421 -1,029 0 0 721 318 -773 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   7.3% 0.0% 0.0% 0.0% 14.0% 9.9% 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 %   6.3% 4.5% 4.7% -12.7% 11.8% 8.4% 0.0% 0.0%   ROI %   8.6% 5.1% 4.7% -12.7% 14.7% 12.8% 0.0% 0.0%   ROE %   9.8% 7.4% 8.6% -35.3% 27.7% 15.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   42.0% 100.0% 100.0% 100.0% 28.8% 31.3% 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, %   444.7% 0.0% 0.0% 0.0% 279.0% 386.6% 0.0% 0.0%   Gearing %   69.6% 0.0% 0.0% 0.0% 117.1% 108.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 0.0% 0.0% 0.0% 11.7% 7.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 0.0 0.0 0.0 0.7 0.9 0.0 0.0   Current Ratio   1.8 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Cash and cash equivalent   72.6 0.0 0.0 0.0 69.8 88.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   16,862.0 0.0 0.0 0.0 19,844.8 23,033.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   39 29 29 -83 88 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 29 29 -83 99 66 0 0   EBIT / employee   35 29 29 -83 88 60 0 0   Net earnings / employee   24 19 19 -70 57 34 0 0