Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BA TECHNOLOGIES ApS 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% 1.5%   Bankruptcy risk   0.8% 0.7% 0.6% 1.7% 0.5% 0.8% 10.6% 10.6%   Credit score (0-100)   92 95 98 71 99 90 23 23   Credit rating   AA AA AA A AAA AA BB BB   Credit limit (kDKK)   554.9 803.4 1,129.8 8.0 1,419.8 991.0 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   7,642 9,475 11,403 10,123 13,756 15,040 0.0 0.0   EBITDA   1,959 2,683 3,479 536 4,304 3,708 0.0 0.0   EBIT   597 1,518 2,527 -445 2,900 2,667 0.0 0.0   Pre-tax profit (PTP)   600.2 1,517.4 2,566.8 -409.7 2,942.8 2,722.8 0.0 0.0   Net earnings   465.1 1,179.4 2,040.1 -268.7 2,358.9 2,123.1 0.0 0.0   Pre-tax profit without non-rec. items   600 1,517 2,567 -410 2,943 2,723 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   176 535 588 413 388 372 0.0 0.0   Shareholders equity total   5,004 6,183 8,224 7,955 10,314 7,500 5,342 5,342   Interest-bearing liabilities   964 334 1,069 1,873 2,029 0.0 0.0 0.0   Balance sheet total (assets)   8,910 11,742 14,918 14,436 19,101 15,103 5,342 5,342   Net Debt   913 283 1,060 1,864 2,020 -510 -5,342 -5,342     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   7,642 9,475 11,403 10,123 13,756 15,040 0.0 0.0   Gross profit growth   -2.6% 24.0% 20.4% -11.2% 35.9% 9.3% -100.0% 0.0%   Employees   11 12 15 18 16 20 0 0   Employee growth %   -8.3% 9.1% 25.0% 20.0% -11.1% 25.0% -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)   8,910 11,742 14,918 14,436 19,101 15,103 5,342 5,342   Balance sheet change%   0.4% 31.8% 27.0% -3.2% 32.3% -20.9% -64.6% 0.0%   Added value   1,959.5 2,683.0 3,479.3 535.7 3,880.5 3,707.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,788 -1,333 -1,052 -1,082 -1,594 -764 -2,964 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 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 (%)   7.8% 16.0% 22.2% -4.4% 21.1% 17.7% 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 %   7.0% 15.1% 19.5% -2.5% 17.9% 16.3% 0.0% 0.0%   ROI %   9.3% 22.2% 28.9% -3.5% 25.8% 26.3% 0.0% 0.0%   ROE %   9.7% 21.1% 28.3% -3.3% 25.8% 23.8% 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 %   56.2% 52.7% 55.1% 55.1% 54.0% 49.7% 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, %   46.6% 10.6% 30.5% 348.0% 46.9% -13.8% 0.0% 0.0%   Gearing %   19.3% 5.4% 13.0% 23.5% 19.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 6.4% 4.5% 3.3% 2.7% 6.2% 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   1.2 1.2 1.8 1.5 1.7 1.1 0.0 0.0   Current Ratio   1.8 1.9 2.2 1.9 2.2 1.8 0.0 0.0   Cash and cash equivalent   51.3 50.9 8.9 8.8 8.8 510.3 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   2,450.9 3,994.0 6,538.6 5,542.2 8,860.7 5,275.6 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   178 224 232 30 243 185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   178 224 232 30 269 185 0 0   EBIT / employee   54 126 168 -25 181 133 0 0   Net earnings / employee   42 98 136 -15 147 106 0 0