Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAKKEGAARD RECYCLING A/S

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.7% 0.8% 0.7% 1.5% 1.0% 0.9% 9.9% 9.7%   Credit score (0-100)   95 91 94 76 86 87 6 6   Credit rating   A A A BBB A A B B   Credit limit (kDKK)   1,257.7 871.5 1,067.7 52.6 614.8 942.5 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   3,198 3,211 3,957 2,660 4,513 6,188 0.0 0.0   EBITDA   1,083 1,561 1,959 415 1,624 3,383 0.0 0.0   EBIT   1,083 1,561 1,959 415 1,624 3,383 0.0 0.0   Pre-tax profit (PTP)   829.9 1,279.0 1,689.0 55.0 833.1 2,480.1 0.0 0.0   Net earnings   644.0 996.2 1,316.3 38.7 623.9 1,932.7 0.0 0.0   Pre-tax profit without non-rec. items   830 1,279 1,689 55.0 833 2,480 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   19,160 18,188 23,593 23,405 29,223 26,174 0.0 0.0   Shareholders equity total   12,181 8,677 9,993 10,032 10,656 10,588 8,588 8,588   Interest-bearing liabilities   3,105 3,389 5,560 5,245 4,447 9,103 0.0 0.0   Balance sheet total (assets)   29,900 26,449 30,020 31,176 35,741 36,739 8,588 8,588   Net Debt   1,754 1,253 5,554 5,241 4,235 8,024 -8,588 -8,588     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   3,198 3,211 3,957 2,660 4,513 6,188 0.0 0.0   Gross profit growth   31.3% 0.4% 23.2% -32.8% 69.7% 37.1% -100.0% 0.0%   Employees   7 7 7 9 8 9 0 0   Employee growth %   16.7% 0.0% 0.0% 28.6% -11.1% 12.5% -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)   29,900 26,449 30,020 31,176 35,741 36,739 8,588 8,588   Balance sheet change%   8.5% -11.5% 13.5% 3.9% 14.6% 2.8% -76.6% 0.0%   Added value   1,082.5 1,560.6 1,959.0 414.8 1,623.7 3,382.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,301 -973 5,405 -188 5,818 -3,049 -26,174 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 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 (%)   33.8% 48.6% 49.5% 15.6% 36.0% 54.7% 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 %   4.1% 5.6% 6.9% 1.4% 4.9% 9.3% 0.0% 0.0%   ROI %   4.4% 6.2% 8.0% 1.6% 6.0% 11.4% 0.0% 0.0%   ROE %   5.4% 9.6% 14.1% 0.4% 6.0% 18.2% 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 %   40.7% 32.8% 33.3% 32.2% 29.8% 28.8% 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, %   162.0% 80.3% 283.5% 1,263.6% 260.8% 237.2% 0.0% 0.0%   Gearing %   25.5% 39.1% 55.6% 52.3% 41.7% 86.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.4% 9.6% 6.1% 6.7% 16.3% 13.4% 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   1.9 1.1 0.6 0.7 0.6 1.0 0.0 0.0   Current Ratio   2.2 1.3 0.7 0.8 0.9 1.2 0.0 0.0   Cash and cash equivalent   1,351.3 2,136.2 6.1 4.4 211.4 1,079.5 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   5,809.2 1,941.8 -2,644.4 -1,988.0 -748.3 1,971.6 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   155 223 280 46 203 376 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 223 280 46 203 376 0 0   EBIT / employee   155 223 280 46 203 376 0 0   Net earnings / employee   92 142 188 4 78 215 0 0