Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAKKEHUSET SVANNINGE BAKKER IVS 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.9% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 16.5% 18.4% 22.2% 29.0% 29.0% 18.4% 18.4%   Credit score (0-100)   0 13 9 5 3 2 7 7   Credit rating   N/A BB B B B B B B   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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 -123 -312 -297 0 0 0 0   Gross profit   0.0 -49.2 -87.2 -101 0.0 0.0 0.0 0.0   EBITDA   0.0 -23.2 -63.5 -38.3 0.0 0.0 0.0 0.0   EBIT   0.0 -31.5 -74.1 -67.0 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 -2.1 -33.4 -42.9 0.0 0.0 0.0 0.0   Net earnings   0.0 -2.1 -33.4 -42.9 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -2.1 -33.4 -42.9 0.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 1.2 1.2 -1.2 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 118 152 299 0.0 0.0 0.0 0.0   Interest-bearing liabilities   0.0 -2.1 -71.0 -197 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 112 105 161 0.0 0.0 0.0 0.0   Net Debt   0.0 -2.1 -71.0 -197 0.0 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 -123 -312 -297 0 0 0 0   Net sales growth   0.0% 0.0% 154.6% -4.7% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -49.2 -87.2 -101 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% -77.3% -16.0% 0.0% 0.0% 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)   0 112 105 161 0 0 0 0   Balance sheet change%   0.0% 0.0% -6.2% 52.8% -100.0% 0.0% 0.0% 0.0%   Added value   0.0 -23.2 -63.5 -38.3 28.7 0.0 0.0 0.0   Added value %   0.0% 18.9% 20.3% 12.9% 0.0% 0.0% 0.0% 0.0%   Investments   0 -7 -11 -31 1 0 0 0   Net sales trend   0.0 0.0 1.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 18.9% 20.3% 12.9% 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% 64.1% 85.0% 66.2% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 1.7% 10.7% 14.4% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -5.1% 7.3% 4.8% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 1.7% 10.7% 14.4% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -28.1% -68.2% -50.4% 0.0% 0.0% 0.0% 0.0%   ROI %   0.0% -27.1% -75.4% -73.2% 0.0% 0.0% 0.0% 0.0%   ROE %   0.0% -1.7% -24.8% -19.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 95.1% 76.5% 68.3% 0.0% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 5.0% 14.9% 46.6% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 5.0% 14.9% 46.6% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 8.9% 111.8% 513.9% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% -1.7% -46.8% -65.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2,853.9% 111.3% 18.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 -6.4 -0.6 -0.3 0.0 0.0 0.0 0.0   Current Ratio   0.0 -6.4 -0.6 -0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% -31.7% -8.3% -2.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 44.9 72.3 25.1 0.0 0.0 0.0 0.0   Net working capital %   0.0% -36.7% -23.2% -8.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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