Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIEGEL HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.2% 1.2% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.7% 0.5% 0.5% 0.6% 4.8% 4.6%   Credit score (0-100)   0 0 96 99 98 98 45 44   Credit rating   N/A N/A AA AA AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 4,616.0 5,968.0 4,885.0 9,167.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 36,260 43,675 41,723 75,342 0.0 0.0   EBITDA   0.0 0.0 9,809 13,538 3,716 25,192 0.0 0.0   EBIT   0.0 0.0 8,701 12,119 2,707 24,449 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 8,717.4 12,605.8 2,947.9 24,143.3 0.0 0.0   Net earnings   0.0 0.0 6,654.5 9,726.3 2,338.7 18,765.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 8,717 12,606 2,948 24,143 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 987 1,344 1,276 1,537 0.0 0.0   Shareholders equity total   0.0 0.0 32,316 40,275 36,783 62,119 39,771 39,771   Interest-bearing liabilities   0.0 0.0 1,324 4,060 23,123 14,489 0.0 0.0   Balance sheet total (assets)   0.0 0.0 57,016 69,262 91,218 127,849 39,771 39,771   Net Debt   0.0 0.0 -10,234 -8,903 16,612 2,014 -39,130 -39,130     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 36,260 43,675 41,723 75,342 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 20.5% -4.5% 80.6% -100.0% 0.0%   Employees   0 0 70 81 91 101 0 0   Employee growth %   0.0% 0.0% 0.0% 15.7% 12.3% 11.0% -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)   0 0 57,016 69,262 91,218 127,849 39,771 39,771   Balance sheet change%   0.0% 0.0% 0.0% 21.5% 31.7% 40.2% -68.9% 0.0%   Added value   0.0 0.0 9,808.7 13,537.7 4,126.0 25,191.7 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 1,666 -1,400 -1,483 -884 -1,537 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 24.0% 27.7% 6.5% 32.5% 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 %   0.0% 0.0% 15.8% 20.2% 4.1% 22.7% 0.0% 0.0%   ROI %   0.0% 0.0% 26.7% 32.6% 6.3% 36.3% 0.0% 0.0%   ROE %   0.0% 0.0% 28.9% 37.9% 8.8% 55.3% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 57.1% 58.8% 42.5% 51.2% 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, %   0.0% 0.0% -104.3% -65.8% 447.0% 8.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.1% 10.1% 62.9% 23.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 42.1% 4.4% 2.5% 3.5% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.7 0.6 0.2 0.3 0.0 0.0   Current Ratio   0.0 0.0 2.1 2.0 1.6 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 11,557.3 12,963.0 6,510.5 12,474.5 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 27,007.8 29,011.7 30,035.1 49,638.9 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 140 167 45 249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 140 167 41 249 0 0   EBIT / employee   0 0 124 150 30 242 0 0   Net earnings / employee   0 0 95 120 26 186 0 0