Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bega Grunde A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9%   Bankruptcy risk   11.5% 13.8% 5.6% 11.2% 11.1% 8.1% 18.1% 20.5%   Credit score (0-100)   23 18 42 23 22 29 7 4   Credit rating   B B BB B B B B C   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -220 -526 -229 -1,960 -506 -246 0.0 0.0   EBITDA   -241 -555 -252 -2,131 -541 -297 0.0 0.0   EBIT   -241 -555 -252 -2,131 -541 -297 0.0 0.0   Pre-tax profit (PTP)   -1,165.0 -1,282.0 -970.0 -2,871.0 -1,062.0 -780.6 0.0 0.0   Net earnings   -1,045.0 -1,064.0 -757.0 -2,846.0 -828.0 51.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,165 -1,282 -970 -2,846 -1,062 -781 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,354 1,290 533 687 859 910 207 207   Interest-bearing liabilities   15,070 15,859 17,041 35,741 23,914 24,533 0.0 0.0   Balance sheet total (assets)   17,561 17,400 17,754 36,740 25,024 25,468 207 207   Net Debt   15,070 15,859 16,741 28,084 23,897 24,426 -207 -207     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -220 -526 -229 -1,960 -506 -246 0.0 0.0   Gross profit growth   0.0% -139.1% 56.5% -755.9% 74.2% 51.5% 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)   17,561 17,400 17,754 36,740 25,024 25,468 207 207   Balance sheet change%   0.0% -0.9% 2.0% 106.9% -31.9% 1.8% -99.2% 0.0%   Added value   -241.0 -555.0 -252.0 -2,131.0 -541.0 -297.2 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   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   109.5% 105.5% 110.0% 108.7% 106.9% 121.0% 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 %   0.3% -3.2% -1.4% -7.8% -1.8% -1.2% 0.0% 0.0%   ROI %   0.3% -3.2% -1.4% -7.9% -1.8% -1.2% 0.0% 0.0%   ROE %   -44.4% -58.4% -83.0% -466.6% -107.1% 5.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   13.4% 7.4% 3.0% 1.9% 3.4% 3.6% 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, %   -6,253.1% -2,857.5% -6,643.3% -1,317.9% -4,417.2% -8,220.1% 0.0% 0.0%   Gearing %   640.2% 1,229.4% 3,197.2% 5,202.5% 2,783.9% 2,694.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.0% 4.7% 4.4% 2.7% 1.7% 2.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.1 0.3 0.0 0.0 0.0 0.0   Current Ratio   1.2 1.1 1.0 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 300.0 7,657.0 17.0 106.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,354.0 1,290.0 483.0 687.0 859.0 910.4 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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