Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Balder Triumph Holding 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 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   9.0% 3.4% 4.0% 3.3% 2.2% 1.8% 7.8% 7.8%   Credit score (0-100)   29 55 50 53 66 70 31 31   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 2.5 34.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13.1 -53.3 -48.7 -162 -11.6 7.4 0.0 0.0   EBITDA   -2,919 -53.3 -48.7 -162 -11.6 7.4 0.0 0.0   EBIT   -1,522 -53.3 23,396 -112 -11.6 7.4 0.0 0.0   Pre-tax profit (PTP)   -1,522.4 -53.3 23,394.2 -159.8 -25.5 -9.7 0.0 0.0   Net earnings   -1,187.5 -41.6 18,216.8 -119.9 -19.9 -7.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,522 -53.3 23,394 -160 -25.5 -9.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   16,109 17,900 43,669 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -229 18,002 36,380 67,936 67,916 67,908 67,815 67,815   Interest-bearing liabilities   16,318 0.0 459 139 138 221 0.0 0.0   Balance sheet total (assets)   16,206 18,092 43,765 68,100 68,089 68,136 67,815 67,815   Net Debt   16,318 0.0 459 132 92.7 126 -67,815 -67,815     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   13.1 -53.3 -48.7 -162 -11.6 7.4 0.0 0.0   Gross profit growth   0.0% 0.0% 8.6% -233.4% 92.9% 0.0% -100.0% 0.0%   Employees     0   0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% -100.0% 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)   16,206 18,092 43,765 68,100 68,089 68,136 67,815 67,815   Balance sheet change%   -46.2% 11.6% 141.9% 55.6% -0.0% 0.1% -0.5% 0.0%   Added value   -1,522.4 -53.3 23,395.9 -112.3 -11.6 7.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13,891 1,791 25,769 -43,669 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   -1.0 -2.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -11,614.6% 100.0% -48,029.0% 69.1% 100.0% 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 %   -6.5% -0.3% 75.6% -0.2% -0.0% 0.0% 0.0% 0.0%   ROI %   -6.5% -0.3% 77.8% -0.2% -0.0% 0.0% 0.0% 0.0%   ROE %   -13.8% -0.2% 67.0% -0.2% -0.0% -0.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -1.4% 99.5% 83.1% 99.8% 99.7% 99.7% 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, %   -559.1% 0.0% -942.2% -81.5% -802.4% 1,712.3% 0.0% 0.0%   Gearing %   -7,116.6% 0.0% 1.3% 0.2% 0.2% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.7% 17.9% 10.1% 10.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 16.4 0.0 2.4 1.4 15.4 0.0 0.0   Current Ratio   0.0 16.4 0.0 2.4 1.4 15.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 6.8 45.0 94.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -16,268.4 180.3 -2,071.4 36.0 14.7 90.6 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 2019/4 2019 2020/4 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   -152,244 0 2,339,588 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -291,875 0 -4,871 0 0 0 0 0   EBIT / employee   -152,244 0 2,339,588 0 0 0 0 0   Net earnings / employee   -118,753 0 1,821,683 0 0 0 0 0