Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Baltic Pulses & Proteins A/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 2018/12 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% 1.5% 2.1%   Bankruptcy risk   1.3% 5.6% 2.2% 2.2% 1.2% 0.6% 7.7% 6.5%   Credit score (0-100)   82 42 65 65 81 96 32 37   Credit rating   A BBB BBB BBB A AA BB BBB   Credit limit (kDKK)   240.9 0.0 0.7 1.3 818.7 5,323.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   1,801 -40.0 10,783 12,193 12,905 17,493 0.0 0.0   EBITDA   1,801 -40.0 10,783 12,193 12,905 17,459 0.0 0.0   EBIT   431 -40.0 10,783 12,193 9,163 13,311 0.0 0.0   Pre-tax profit (PTP)   -177.5 -2,513.0 6,880.0 7,802.0 8,593.3 11,671.8 0.0 0.0   Net earnings   -140.3 -2,513.0 6,880.0 7,802.0 6,859.8 9,220.8 0.0 0.0   Pre-tax profit without non-rec. items   -177 -40.0 10,783 12,193 8,593 11,672 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   15,082 0.0 0.0 0.0 30,367 27,534 0.0 0.0   Shareholders equity total   14,760 12,246 19,126 26,928 29,788 35,008 20,108 20,108   Interest-bearing liabilities   32,944 0.0 0.0 0.0 28,250 29,774 0.0 0.0   Balance sheet total (assets)   50,368 48,321 65,199 96,642 123,521 109,103 20,108 20,108   Net Debt   31,014 0.0 0.0 0.0 17,318 7,436 -20,108 -20,108     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   1,801 -40.0 10,783 12,193 12,905 17,493 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 13.1% 5.8% 35.5% -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)   50,368 48,321 65,199 96,642 123,521 109,103 20,108 20,108   Balance sheet change%   0.0% -4.1% 34.9% 48.2% 27.8% -11.7% -81.6% 0.0%   Added value   1,800.7 -40.0 10,783.0 12,193.0 9,163.3 17,459.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13,712 -15,082 0 0 26,625 -6,981 -27,534 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   23.9% 100.0% 100.0% 100.0% 71.0% 76.1% 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 %   1.0% -0.1% 19.0% 15.1% 8.3% 11.7% 0.0% 0.0%   ROI %   1.0% -0.1% 19.0% 15.1% 11.7% 21.2% 0.0% 0.0%   ROE %   -1.0% -18.6% 43.9% 33.9% 24.2% 28.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   29.3% 100.0% 100.0% 100.0% 24.1% 32.1% 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, %   1,722.4% 0.0% 0.0% 0.0% 134.2% 42.6% 0.0% 0.0%   Gearing %   223.2% 0.0% 0.0% 0.0% 94.8% 85.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 0.0% 0.0% 0.0% 4.1% 6.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.0 0.0 0.0 0.4 0.6 0.0 0.0   Current Ratio   3.3 0.0 0.0 0.0 1.3 1.6 0.0 0.0   Cash and cash equivalent   1,929.5 0.0 0.0 0.0 10,932.1 22,338.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   24,615.7 0.0 0.0 0.0 19,540.6 29,317.6 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 2018/12 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