Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Funder Byparken 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   2.0% 2.0% 1.3% 1.2% 1.3% 1.2% 7.8% 7.7%   Credit score (0-100)   70 69 78 81 79 82 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.1 3.9 360.2 563.4 546.9 848.9 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   2,637 4,167 4,445 4,773 4,903 4,799 0.0 0.0   EBITDA   2,144 3,633 4,086 4,145 4,484 4,507 0.0 0.0   EBIT   7,523 23,060 7,676 4,370 6,784 4,552 0.0 0.0   Pre-tax profit (PTP)   5,312.2 19,913.5 6,240.6 3,004.7 5,381.0 3,174.3 0.0 0.0   Net earnings   4,143.3 15,521.0 4,844.6 2,325.1 4,173.7 2,450.4 0.0 0.0   Pre-tax profit without non-rec. items   5,312 19,914 6,241 3,005 5,381 3,174 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   54,624 93,745 97,335 97,560 99,860 99,905 0.0 0.0   Shareholders equity total   4,592 20,113 24,958 27,283 31,456 33,907 30,857 30,857   Interest-bearing liabilities   60,883 65,853 63,484 61,359 59,277 57,473 0.0 0.0   Balance sheet total (assets)   70,520 93,805 97,737 98,006 100,286 100,901 30,857 30,857   Net Debt   60,463 65,853 63,084 60,916 58,859 57,473 -30,857 -30,857     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   2,637 4,167 4,445 4,773 4,903 4,799 0.0 0.0   Gross profit growth   90.7% 58.0% 6.7% 7.4% 2.7% -2.1% -100.0% 0.0%   Employees   1 2 1 2 1 1 0 0   Employee growth %   0.0% 100.0% -50.0% 100.0% -50.0% 0.0% -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)   70,520 93,805 97,737 98,006 100,286 100,901 30,857 30,857   Balance sheet change%   39.2% 33.0% 4.2% 0.3% 2.3% 0.6% -69.4% 0.0%   Added value   7,546.3 23,084.0 7,676.0 4,370.3 6,784.2 4,551.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   33,495 39,097 3,590 225 2,300 45 -99,905 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 5.0 5.0 5.0 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 (%)   285.3% 553.4% 172.7% 91.6% 138.4% 94.8% 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 %   12.4% 28.1% 8.0% 4.5% 6.8% 4.5% 0.0% 0.0%   ROI %   13.3% 29.1% 8.2% 4.6% 7.0% 4.6% 0.0% 0.0%   ROE %   164.4% 125.6% 21.5% 8.9% 14.2% 7.5% 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 %   6.5% 21.4% 25.5% 27.8% 31.4% 33.6% 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, %   2,819.6% 1,812.5% 1,543.9% 1,469.5% 1,312.6% 1,275.2% 0.0% 0.0%   Gearing %   1,325.8% 327.4% 254.4% 224.9% 188.4% 169.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 5.0% 2.2% 2.2% 2.3% 2.4% 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   0.1 0.0 0.0 0.1 0.1 0.2 0.0 0.0   Current Ratio   2.3 0.0 0.0 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   419.4 0.0 399.9 443.0 418.0 0.0 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   8,894.7 -9,838.8 -8,550.4 -7,160.4 -5,544.3 -3,896.6 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  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   7,546 11,542 7,676 2,185 6,784 4,552 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,144 1,817 4,086 2,073 4,484 4,507 0 0   EBIT / employee   7,523 11,530 7,676 2,185 6,784 4,552 0 0   Net earnings / employee   4,143 7,760 4,845 1,163 4,174 2,450 0 0