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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.4% 3.0% 1.2% 2.5% 2.1% 9.1% 9.1%   Credit score (0-100)   77 78 55 82 62 67 27 27   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   27.3 77.6 0.0 374.2 0.1 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,475 11,403 10,123 13,756 15,040 16,052 0.0 0.0   EBITDA   2,683 3,479 536 4,304 3,708 2,108 0.0 0.0   EBIT   1,518 2,527 -445 2,900 2,667 1,065 0.0 0.0   Pre-tax profit (PTP)   1,517.4 2,566.8 -409.7 2,942.8 2,722.8 1,079.5 0.0 0.0   Net earnings   1,179.4 2,040.1 -268.7 2,358.9 2,123.1 851.6 0.0 0.0   Pre-tax profit without non-rec. items   1,517 2,567 -410 2,943 2,723 1,080 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   535 588 413 388 372 438 0.0 0.0   Shareholders equity total   6,183 8,224 7,955 10,314 7,500 8,352 6,116 6,116   Interest-bearing liabilities   334 1,069 1,873 2,029 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,742 14,918 14,436 19,101 15,103 15,656 6,116 6,116   Net Debt   283 1,060 1,864 2,020 -510 -677 -6,116 -6,116     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   9,475 11,403 10,123 13,756 15,040 16,052 0.0 0.0   Gross profit growth   24.0% 20.4% -11.2% 35.9% 9.3% 6.7% -100.0% 0.0%   Employees   12 15 18 16 20 24 0 0   Employee growth %   9.1% 25.0% 20.0% -11.1% 25.0% 20.0% -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)   11,742 14,918 14,436 19,101 15,103 15,656 6,116 6,116   Balance sheet change%   31.8% 27.0% -3.2% 32.3% -20.9% 3.7% -60.9% 0.0%   Added value   2,683.0 3,479.3 535.7 4,303.7 4,070.6 2,108.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,333 -1,052 -1,082 -1,594 -764 -877 -3,130 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   16.0% 22.2% -4.4% 21.1% 17.7% 6.6% 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 %   15.1% 19.5% -2.5% 17.9% 16.3% 7.3% 0.0% 0.0%   ROI %   22.2% 28.9% -3.5% 25.8% 26.3% 12.9% 0.0% 0.0%   ROE %   21.1% 28.3% -3.3% 25.8% 23.8% 10.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   52.7% 55.1% 55.1% 54.0% 49.7% 53.3% 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, %   10.6% 30.5% 348.0% 46.9% -13.8% -32.1% 0.0% 0.0%   Gearing %   5.4% 13.0% 23.5% 19.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 4.5% 3.3% 2.7% 6.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.8 1.5 1.7 1.1 1.3 0.0 0.0   Current Ratio   1.9 2.2 1.9 2.2 1.8 1.9 0.0 0.0   Cash and cash equivalent   50.9 8.9 8.8 8.8 510.3 676.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,994.0 6,538.6 5,542.2 8,860.7 5,275.6 6,043.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   224 232 30 269 204 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   224 232 30 269 185 88 0 0   EBIT / employee   126 168 -25 181 133 44 0 0   Net earnings / employee   98 136 -15 147 106 35 0 0