Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BANGSMINDE 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.4% 13.8% 14.3% 9.7% 14.8% 10.7% 12.0% 11.7%   Credit score (0-100)   31 17 15 24 13 22 20 20   Credit rating   BB BB BB BB BB 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 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   8,076 0 0 0 0 0 0 0   Gross profit   8,076 7,292 7,704 6,871 7,268 6,725 0.0 0.0   EBITDA   503 335 392 -57.4 440 300 0.0 0.0   EBIT   234 231 133 -239 220 81.4 0.0 0.0   Pre-tax profit (PTP)   145.8 163.4 32.6 -361.4 70.0 -69.2 0.0 0.0   Net earnings   109.8 127.4 25.6 -281.4 55.0 -69.2 0.0 0.0   Pre-tax profit without non-rec. items   146 163 32.6 -361 70.0 -69.2 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   1,562 2,312 2,108 2,096 1,720 1,080 0.0 0.0   Shareholders equity total   2,203 2,330 2,356 2,074 2,129 2,060 1,860 1,860   Interest-bearing liabilities   2,363 2,162 1,296 1,534 1,078 2,229 0.0 0.0   Balance sheet total (assets)   11,111 12,795 10,972 10,101 11,900 10,381 1,860 1,860   Net Debt   2,135 1,833 1,296 1,534 1,078 2,227 -1,860 -1,860     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   8,076 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   8,076 7,292 7,704 6,871 7,268 6,725 0.0 0.0   Gross profit growth   -14.6% -9.7% 5.6% -10.8% 5.8% -7.5% -100.0% 0.0%   Employees   0 0 21 20 0 18 0 0   Employee growth %   0.0% 0.0% 0.0% -4.8% -100.0% 0.0% -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)   11,111 12,795 10,972 10,101 11,900 10,381 1,860 1,860   Balance sheet change%   -5.8% 15.2% -14.3% -7.9% 17.8% -12.8% -82.1% 0.0%   Added value   503.1 335.1 391.5 -57.4 401.0 300.5 0.0 0.0   Added value %   6.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -461 646 -463 -193 -597 -859 -1,080 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 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 %   6.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   2.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   2.9% 3.2% 1.7% -3.5% 3.0% 1.2% 0.0% 0.0%   Net Earnings %   1.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.0% 1.9% 1.1% -2.3% 2.0% 0.7% 0.0% 0.0%   ROI %   5.2% 5.1% 3.3% -6.6% 6.4% 2.2% 0.0% 0.0%   ROE %   5.1% 5.6% 1.1% -12.7% 2.6% -3.3% 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 %   19.8% 18.2% 21.5% 20.5% 17.9% 19.8% 100.0% 100.0%   Relative indebtedness %   110.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   107.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   424.3% 547.0% 331.2% -2,670.5% 244.8% 741.1% 0.0% 0.0%   Gearing %   107.3% 92.8% 55.0% 73.9% 50.6% 108.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.0% 5.8% 8.7% 11.5% 9.1% 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   1.1 1.0 1.1 1.0 1.0 1.1 0.0 0.0   Current Ratio   1.1 1.0 1.1 1.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   227.8 329.4 0.0 0.0 0.0 2.0 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)   129.2 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 %   118.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   640.3 17.8 552.6 -21.7 409.2 980.0 0.0 0.0   Net working capital %   7.9% 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 19 -3 0 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 19 -3 0 17 0 0   EBIT / employee   0 0 6 -12 0 5 0 0   Net earnings / employee   0 0 1 -14 0 -4 0 0