Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BASA HOLDING A/S 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 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.8% 3.2% 3.2% 0.9% 0.8% 3.9% 7.6% 7.7%   Credit score (0-100)   92 56 55 88 91 49 32 32   Credit rating   AA BBB BBB A A BBB BB BB   Credit limit (kDKK)   12,404.0 0.0 0.0 8,762.2 10,340.4 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 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -79.0 -54.0 -53.0 -108 -65.0 -74.0 0.0 0.0   EBITDA   -79.0 -54.0 -53.0 -108 -65.0 -74.0 0.0 0.0   EBIT   -79.0 -54.0 -53.0 -108 -65.0 -74.0 0.0 0.0   Pre-tax profit (PTP)   11,656.0 -31,118.0 -31,117.0 18,840.0 4,035.0 -20,756.0 0.0 0.0   Net earnings   11,673.0 -31,111.0 -31,110.0 18,840.0 4,035.0 -20,756.0 0.0 0.0   Pre-tax profit without non-rec. items   11,656 -31,118 -31,117 18,840 4,035 -20,756 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   151,807 109,912 109,912 125,928 129,963 107,407 72,291 72,291   Interest-bearing liabilities   769 644 644 2,934 3,000 73.0 0.0 0.0   Balance sheet total (assets)   152,665 110,625 110,625 128,930 133,031 107,548 72,291 72,291   Net Debt   72.0 89.0 89.0 2,934 2,999 73.0 -72,291 -72,291     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -79.0 -54.0 -53.0 -108 -65.0 -74.0 0.0 0.0   Gross profit growth   60.5% 31.6% 1.9% -103.8% 39.8% -13.8% 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)   152,665 110,625 110,625 128,930 133,031 107,548 72,291 72,291   Balance sheet change%   8.3% -27.5% 0.0% 16.5% 3.2% -19.2% -32.8% 0.0%   Added value   -79.0 -54.0 -53.0 -108.0 -65.0 -74.0 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   7.9% -23.6% -28.1% 15.7% 3.1% -17.3% 0.0% 0.0%   ROI %   7.9% -23.6% -28.1% 15.7% 3.1% -17.3% 0.0% 0.0%   ROE %   8.0% -23.8% -28.3% 16.0% 3.2% -17.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   99.4% 99.4% 99.4% 97.7% 97.7% 99.9% 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, %   -91.1% -164.8% -167.9% -2,716.7% -4,613.8% -98.6% 0.0% 0.0%   Gearing %   0.5% 0.6% 0.6% 2.3% 2.3% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.6% 0.6% 0.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.0 0.9 0.9 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.0 0.9 0.9 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   697.0 555.0 555.0 0.0 1.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 0.0 247.1 217.0 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   -20.0 -66.0 -66.0 -3,002.0 -3,067.0 -141.0 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 2018/9 2019 2020/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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