Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beautycare4you Trading, Jylland K/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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   0.0% 9.9% 20.1% 20.6% 14.1% 25.7% 17.3% 17.3%   Credit score (0-100)   0 26 5 4 15 2 9 9   Credit rating   N/A BB B B BB B BB BB   Credit limit (kDKK)   -2.8 -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 N/A 2019 2019/12 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   52.2 38.3 -457 120 129 978 0.0 0.0   EBITDA   12.2 28.3 -499 120 -16.8 978 0.0 0.0   EBIT   12.2 3.3 -499 120 -16.8 978 0.0 0.0   Pre-tax profit (PTP)   -107.8 3.3 -499.0 119.5 -45.5 977.5 0.0 0.0   Net earnings   -107.8 3.3 -499.0 119.5 -45.5 977.5 0.0 0.0   Pre-tax profit without non-rec. items   12.2 3.3 -499 119 -45.5 978 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   100 75.0 75.0 0.0 150 331 0.0 0.0   Shareholders equity total   -103 -100 -599 -480 -1.7 9.2 -10.8 -10.8   Interest-bearing liabilities   324 257 678 480 152 322 10.8 10.8   Balance sheet total (assets)   221 157 79.2 0.0 150 331 0.0 0.0   Net Debt   205 175 674 480 152 322 10.8 10.8     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 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   52.2 38.3 -457 120 129 978 0.0 0.0   Gross profit growth   6,774.2% -26.6% 0.0% 0.0% 7.3% 659.2% -100.0% 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)   221 157 79 0 150 331 0 0   Balance sheet change%   -36.1% -28.8% -49.6% -100.0% 0.0% 121.0% -100.0% 0.0%   Added value   12.2 3.3 -498.9 119.5 -16.8 977.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -120 -25 0 -75 150 181 -331 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 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 (%)   23.3% 8.6% 109.2% 99.6% -13.1% 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 %   3.6% 1.1% -106.7% 20.6% -2.7% 405.1% 0.0% 0.0%   ROI %   3.6% 1.1% -106.7% 20.6% -2.7% 405.1% 0.0% 0.0%   ROE %   -95.9% 1.7% -422.4% 301.6% -30.4% 1,229.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -31.9% -38.9% -88.3% -100.0% -1.1% 2.8% -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, %   1,683.0% 618.8% -135.1% 401.4% -901.1% 32.9% 0.0% 0.0%   Gearing %   -313.3% -256.9% -113.2% -100.0% -8,982.8% 3,495.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.3 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.4 0.3 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   119.1 82.1 4.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 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   -203.4 -175.1 -674.1 -479.7 -151.5 -321.9 -5.4 -5.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 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   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