Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BANG DRESSAGE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   2.5% 4.2% 3.4% 1.4% 3.3% 1.7% 9.6% 9.6%   Credit score (0-100)   64 49 54 77 54 71 26 26   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 32.3 0.0 3.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,522 906 1,081 2,022 1,218 1,238 0.0 0.0   EBITDA   1,858 -74.8 404 1,020 129 312 0.0 0.0   EBIT   1,814 -122 354 950 51.2 208 0.0 0.0   Pre-tax profit (PTP)   1,760.2 -145.0 299.4 915.3 30.8 195.2 0.0 0.0   Net earnings   1,372.1 -142.6 257.1 709.5 20.3 146.2 0.0 0.0   Pre-tax profit without non-rec. items   1,760 -145 299 915 30.8 195 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   145 116 111 239 256 452 0.0 0.0   Shareholders equity total   2,352 2,104 2,253 2,852 2,759 2,787 2,540 2,540   Interest-bearing liabilities   0.0 233 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,478 3,353 9,504 4,012 3,838 3,700 2,540 2,540   Net Debt   -468 233 -5,672 -1,842 -347 -620 -2,540 -2,540     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,522 906 1,081 2,022 1,218 1,238 0.0 0.0   Gross profit growth   301.6% -64.1% 19.4% 87.0% -39.8% 1.7% -100.0% 0.0%   Employees   3 3 2 3 3 3 0 0   Employee growth %   0.0% 0.0% -33.3% 50.0% 0.0% 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)   3,478 3,353 9,504 4,012 3,838 3,700 2,540 2,540   Balance sheet change%   10.8% -3.6% 183.4% -57.8% -4.3% -3.6% -31.3% 0.0%   Added value   1,858.4 -74.8 404.2 1,020.0 121.7 312.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -76 -55 58 -61 93 -452 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   71.9% -13.5% 32.8% 47.0% 4.2% 16.8% 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 %   54.8% -3.4% 5.5% 14.1% 1.3% 5.5% 0.0% 0.0%   ROI %   89.8% -5.0% 15.5% 37.2% 1.8% 7.5% 0.0% 0.0%   ROE %   82.4% -6.4% 11.8% 27.8% 0.7% 5.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   67.6% 62.7% 57.4% 71.1% 71.9% 75.3% 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, %   -25.2% -311.8% -1,403.2% -180.5% -269.9% -198.6% 0.0% 0.0%   Gearing %   0.0% 11.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 24.6% 47.6% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.8 0.1 4.2 2.2 0.6 1.2 0.0 0.0   Current Ratio   3.9 2.5 1.3 3.7 3.2 3.6 0.0 0.0   Cash and cash equivalent   468.1 0.1 5,672.1 1,841.5 347.0 619.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,397.4 1,889.2 2,062.9 2,679.0 2,405.4 2,346.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   619 -25 202 340 41 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   619 -25 202 340 43 104 0 0   EBIT / employee   605 -41 177 317 17 69 0 0   Net earnings / employee   457 -48 129 237 7 49 0 0