Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAGGER VEJEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1.8% 1.7% 1.7% 1.4% 1.2% 0.7% 8.7% 8.6%   Credit score (0-100)   73 74 73 77 82 93 28 29   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   0.6 1.3 2.4 27.0 121.0 459.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   340 255 891 1,000 859 475 475 475   Gross profit   331 246 882 988 844 450 0.0 0.0   EBITDA   331 246 882 988 844 450 0.0 0.0   EBIT   331 246 882 988 844 450 0.0 0.0   Pre-tax profit (PTP)   339.9 265.5 1,077.3 691.4 1,126.2 1,116.0 0.0 0.0   Net earnings   339.9 265.5 1,071.0 690.1 1,126.2 985.3 0.0 0.0   Pre-tax profit without non-rec. items   340 265 1,077 691 1,126 1,116 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   996 1,154 2,114 2,691 3,703 4,570 3,670 3,670   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,004 1,162 2,124 2,701 3,711 4,705 3,670 3,670   Net Debt   -593 -491 -1,710 -2,276 -3,282 -4,296 -3,670 -3,670     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   340 255 891 1,000 859 475 475 475   Net sales growth   -12.1% -25.0% 249.6% 12.2% -14.2% -44.6% 0.0% 0.0%   Gross profit   331 246 882 988 844 450 0.0 0.0   Gross profit growth   -12.3% -25.6% 258.2% 12.0% -14.6% -46.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,004 1,162 2,124 2,701 3,711 4,705 3,670 3,670   Balance sheet change%   30.4% 15.7% 82.9% 27.2% 37.4% 26.8% -22.0% 0.0%   Added value   330.8 246.2 881.8 988.1 843.9 450.4 0.0 0.0   Added value %   97.3% 96.6% 98.9% 98.8% 98.3% 94.8% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 -3.0 1.0 2.0 -1.0 -2.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   97.3% 96.6% 98.9% 98.8% 98.3% 94.8% 0.0% 0.0%   EBIT %   97.3% 96.6% 98.9% 98.8% 98.3% 94.8% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   100.0% 104.1% 120.2% 69.0% 131.2% 207.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.0% 104.1% 120.2% 69.0% 131.2% 207.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 104.1% 120.9% 69.1% 131.2% 234.8% 0.0% 0.0%   ROA %   38.3% 24.5% 65.6% 47.0% 35.2% 26.5% 0.0% 0.0%   ROI %   38.7% 24.7% 66.0% 47.2% 35.3% 27.0% 0.0% 0.0%   ROE %   38.7% 24.7% 65.6% 28.7% 35.2% 23.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.2% 99.3% 99.5% 99.6% 99.8% 97.1% 100.0% 100.0%   Relative indebtedness %   2.4% 3.1% 1.1% 1.0% 0.9% 28.3% 0.0% 0.0%   Relative net indebtedness %   -172.1% -189.6% -190.7% -226.5% -381.4% -875.7% -772.3% -772.3%   Net int. bear. debt to EBITDA, %   -179.3% -199.5% -193.9% -230.4% -389.0% -953.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   74.9 94.6 214.9 228.4 412.4 537.5 0.0 0.0   Current Ratio   74.9 94.6 214.9 228.4 412.4 537.5 0.0 0.0   Cash and cash equivalent   593.0 491.3 1,709.7 2,276.2 3,282.3 4,296.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   318.7 334.7 308.1 237.8 198.6 117.4 0.0 0.0   Current assets / Net sales %   176.2% 296.8% 192.9% 229.5% 385.1% 904.7% 772.3% 772.3%   Net working capital   352.4 309.8 17.2 488.8 141.8 497.4 0.0 0.0   Net working capital %   103.7% 121.5% 1.9% 48.9% 16.5% 104.7% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   340 255 891 1,000 859 475 0 0   Added value / employee   331 246 882 988 844 450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   331 246 882 988 844 450 0 0   EBIT / employee   331 246 882 988 844 450 0 0   Net earnings / employee   340 265 1,071 690 1,126 985 0 0