Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BITE ME CREW DENMARK 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 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   4.8% 7.4% 14.1% 16.6% 9.1% 11.9% 17.5% 17.5%   Credit score (0-100)   47 34 15 10 26 19 9 9   Credit rating   BBB BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   0 0 0 0 0 0 0 0   Gross profit   357 140 20.7 -23.8 4.9 -10.9 0.0 0.0   EBITDA   117 69.6 -29.8 -73.3 -73.1 -10.9 0.0 0.0   EBIT   117 69.6 -29.8 -73.3 -73.1 -10.9 0.0 0.0   Pre-tax profit (PTP)   126.5 69.3 -30.5 -72.3 -70.2 -8.6 0.0 0.0   Net earnings   98.5 53.8 -24.0 -56.5 -54.9 -6.8 0.0 0.0   Pre-tax profit without non-rec. items   127 69.3 -30.5 -72.1 -70.2 -8.6 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   171 224 200 144 89.1 82.3 32.3 32.3   Interest-bearing liabilities   0.8 2.9 0.3 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   308 283 267 178 131 109 32.3 32.3   Net Debt   -96.2 -277 -228 -110 -35.2 -4.9 -32.3 -32.3     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   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   357 140 20.7 -23.8 4.9 -10.9 0.0 0.0   Gross profit growth   113.9% -60.8% -85.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 -49.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   308 283 267 178 131 109 32 32   Balance sheet change%   84.7% -8.2% -5.7% -33.3% -26.5% -16.8% -70.3% 0.0%   Added value   116.6 69.6 -29.8 -23.8 -73.1 -10.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 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 %   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 (%)   32.7% 49.7% -144.1% 307.7% -1,495.6% 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 %   53.4% 23.8% -10.5% -32.9% -45.3% -6.6% 0.0% 0.0%   ROI %   104.2% 35.3% -13.1% -39.3% -56.6% -9.2% 0.0% 0.0%   ROE %   81.1% 27.2% -11.3% -32.8% -47.1% -7.9% 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 %   55.4% 79.3% 75.1% 80.9% 68.1% 75.6% 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, %   -82.5% -398.0% 765.9% 150.5% 48.2% 44.6% 0.0% 0.0%   Gearing %   0.4% 1.3% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   106.8% 60.5% 95.9% -737.8% 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   2.1 4.8 5.1 9.0 3.1 4.1 0.0 0.0   Current Ratio   2.1 4.8 5.1 9.0 3.1 4.1 0.0 0.0   Cash and cash equivalent   96.9 279.9 228.2 110.2 35.2 4.9 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)   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   156.2 222.0 214.7 158.2 89.1 82.3 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 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   0 0 0 0 0 0 0 0   Added value / employee   117 70 -30 0 -73 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 70 -30 0 -73 0 0 0   EBIT / employee   117 70 -30 0 -73 0 0 0   Net earnings / employee   98 54 -24 0 -55 0 0 0