Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BALLERUP BAZZAR 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 2019/6 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   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   3.9% 3.2% 9.8% 5.2% 9.4% 1.8% 11.2% 11.2%   Credit score (0-100)   52 56 25 41 25 71 22 22   Credit rating   BBB BBB BB BBB BB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.2 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   1,084 694 493 0.0 0.0 1,325 0.0 0.0   EBITDA   96.9 175 -158 49.1 0.0 506 0.0 0.0   EBIT   61.1 155 -219 49.1 0.0 491 0.0 0.0   Pre-tax profit (PTP)   57.4 148.9 -228.1 43.2 0.0 476.5 0.0 0.0   Net earnings   57.4 121.4 -228.1 43.2 0.0 368.4 0.0 0.0   Pre-tax profit without non-rec. items   57.4 149 -228 43.2 0.0 477 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   40.5 60.8 0.0 0.0 94.2 78.5 0.0 0.0   Shareholders equity total   205 321 93.3 136 346 715 635 635   Interest-bearing liabilities   518 388 372 499 500 490 0.0 0.0   Balance sheet total (assets)   1,072 1,367 1,046 1,014 1,578 2,099 635 635   Net Debt   -48.2 -103 13.5 0.8 -357 -933 -635 -635     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   1,084 694 493 0.0 0.0 1,325 0.0 0.0   Gross profit growth   24.6% -36.0% -28.9% -100.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 33.3% -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)   1,072 1,367 1,046 1,014 1,578 2,099 635 635   Balance sheet change%   54.4% 27.4% -23.5% -3.1% 55.7% 33.0% -69.8% 0.0%   Added value   96.9 175.3 -158.0 49.1 0.0 506.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -72 0 -122 0 94 -31 -78 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 0.0 1.0 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 (%)   5.6% 22.3% -44.4% 0.0% 0.0% 37.0% 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 %   6.9% 12.7% -18.1% 4.8% 0.0% 26.7% 0.0% 0.0%   ROI %   14.0% 21.6% -37.2% 8.9% 0.0% 47.9% 0.0% 0.0%   ROE %   32.5% 46.1% -110.0% 37.6% 0.0% 69.5% 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 %   19.1% 23.5% 8.9% 13.5% 21.9% 34.0% 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, %   -49.7% -58.7% -8.6% 1.7% 0.0% -184.3% 0.0% 0.0%   Gearing %   252.6% 120.7% 398.8% 365.8% 144.3% 68.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.3% 2.5% 1.4% 0.0% 2.9% 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   0.7 0.5 0.4 0.7 0.8 1.1 0.0 0.0   Current Ratio   1.0 1.1 0.9 0.9 1.1 1.3 0.0 0.0   Cash and cash equivalent   566.6 490.8 358.5 498.4 856.7 1,424.0 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   -21.4 74.5 -92.8 -49.6 65.9 450.0 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 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   0 0 0 0 0 127 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 127 0 0   EBIT / employee   0 0 0 0 0 123 0 0   Net earnings / employee   0 0 0 0 0 92 0 0