Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Binary Productions 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 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% 1.9% 1.9%   Bankruptcy risk   21.1% 17.1% 15.6% 7.8% 6.4% 16.4% 15.9% 15.9%   Credit score (0-100)   5 10 12 30 37 10 12 12   Credit rating   B BB BB BB BBB BB BB BB   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 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   21 1,224 1,224 858 683 321 321 321   Gross profit   20.8 112 112 36.1 121 -96.6 0.0 0.0   EBITDA   20.8 84.0 84.0 33.4 121 -96.6 0.0 0.0   EBIT   20.8 84.0 84.0 33.4 121 -96.6 0.0 0.0   Pre-tax profit (PTP)   20.8 84.0 84.0 10.7 86.0 -98.5 0.0 0.0   Net earnings   20.8 84.0 84.0 10.7 86.0 -98.5 0.0 0.0   Pre-tax profit without non-rec. items   20.8 84.0 84.0 10.7 86.0 -98.5 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   20.8 287 287 249 266 168 -98.5 -98.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 11.6 0.0 98.5 98.5   Balance sheet total (assets)   20.8 542 542 513 364 191 0.0 0.0   Net Debt   -20.8 -17.2 -17.2 -246 -191 -63.0 98.5 98.5     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   21 1,224 1,224 858 683 321 321 321   Net sales growth   0.0% 5,726.6% 0.0% -29.9% -20.4% -53.0% 0.0% 0.0%   Gross profit   20.8 112 112 36.1 121 -96.6 0.0 0.0   Gross profit growth   0.0% 437.8% 0.0% -67.7% 234.6% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21 542 542 513 364 191 0 0   Balance sheet change%   0.0% 2,504.2% 0.0% -5.2% -29.1% -47.7% -100.0% 0.0%   Added value   20.8 84.0 84.0 33.4 120.7 -96.6 0.0 0.0   Added value %   99.1% 6.9% 6.9% 3.9% 17.7% -30.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 %   99.1% 6.9% 6.9% 3.9% 17.7% -30.1% 0.0% 0.0%   EBIT %   99.1% 6.9% 6.9% 3.9% 17.7% -30.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 75.1% 75.1% 92.4% 99.9% 100.0% 0.0% 0.0%   Net Earnings %   99.1% 6.9% 6.9% 1.2% 12.6% -30.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.1% 6.9% 6.9% 1.2% 12.6% -30.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.1% 6.9% 6.9% 1.2% 12.6% -30.6% 0.0% 0.0%   ROA %   100.0% 29.9% 15.5% 10.2% 35.1% -34.8% 0.0% 0.0%   ROI %   100.0% 54.6% 29.3% 4.9% 33.2% -43.4% 0.0% 0.0%   ROE %   100.0% 54.6% 29.3% 4.0% 33.4% -45.4% 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 %   100.0% 53.0% 53.0% 48.5% 73.0% 87.9% -100.0% -100.0%   Relative indebtedness %   0.0% 20.8% 20.8% 30.8% 14.4% 7.2% 30.6% 30.6%   Relative net indebtedness %   -99.1% 19.4% 19.4% 2.1% -15.3% -12.4% 30.6% 30.6%   Net int. bear. debt to EBITDA, %   -100.0% -20.5% -20.5% -737.5% -158.6% 65.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 4.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 24.3% 32.1% 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   0.0 2.1 2.1 1.9 3.7 8.2 0.0 0.0   Current Ratio   0.0 2.1 2.1 1.9 3.7 8.2 0.0 0.0   Cash and cash equivalent   20.8 17.2 17.2 246.0 203.0 63.0 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)   0.0 156.5 156.5 104.4 74.4 117.7 0.0 0.0   Trade creditors turnover (days)   0.0 60.5 60.5 0.0 252.6 0.0 0.0 0.0   Current assets / Net sales %   99.1% 44.3% 44.3% 59.8% 53.3% 59.3% 0.0% 0.0%   Net working capital   20.8 287.0 287.0 249.2 266.0 167.5 -49.2 -49.2   Net working capital %   99.1% 23.5% 23.5% 29.0% 38.9% 52.1% -15.3% -15.3%   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0