Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIRKEHEGNET 13 HOLDING 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% 0.8% 0.8%   Bankruptcy risk   10.0% 8.7% 23.5% 12.0% 2.1% 1.7% 7.5% 7.5%   Credit score (0-100)   26 30 3 19 67 72 32 32   Credit rating   BB BB B BB A A BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 -0.0 0.8 32.9 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   74.0 -10.0 -101 12.0 -65.0 -20.0 0.0 0.0   EBITDA   74.0 -10.0 -101 12.0 -65.0 -20.0 0.0 0.0   EBIT   74.0 -10.0 -101 12.0 -65.0 -20.0 0.0 0.0   Pre-tax profit (PTP)   98.0 -27.0 -249.0 34.0 10,420.0 13,610.9 0.0 0.0   Net earnings   98.0 -27.0 -249.0 34.0 10,420.0 13,610.9 0.0 0.0   Pre-tax profit without non-rec. items   98.0 -27.0 -249 34.0 10,420 13,611 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   195 168 -80.3 -47.0 10,373 23,867 23,645 23,645   Interest-bearing liabilities   1.0 0.0 0.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   248 235 0.0 49.0 10,400 23,897 23,645 23,645   Net Debt   1.0 0.0 0.5 0.0 -2,893 -3,153 -23,645 -23,645     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   74.0 -10.0 -101 12.0 -65.0 -20.0 0.0 0.0   Gross profit growth   0.0% 0.0% -913.0% 0.0% 0.0% 69.2% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   248 235 0 49 10,400 23,897 23,645 23,645   Balance sheet change%   0.0% -5.2% -100.0% 0.0% 21,124.5% 129.8% -1.1% 0.0%   Added value   74.0 -10.0 -101.3 12.0 -65.0 -20.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -2.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   35.5% -9.5% -155.3% 22.1% 746.6% -73.7% 0.0% 0.0%   ROI %   52.0% -12.6% -290.6% 8,057.9% 201.0% 79.5% 0.0% 0.0%   ROE %   50.3% -14.9% -296.4% 69.4% 200.0% 79.5% 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 %   78.6% 71.5% -100.0% -49.0% 99.7% 99.9% 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, %   1.4% 0.0% -0.5% 0.0% 4,450.8% 15,758.4% 0.0% 0.0%   Gearing %   0.5% 0.0% -0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   800.0% 800.0% 1,726.4% 2,066.1% 0.0% 0.0% 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   1.6 1.3 0.0 0.3 107.1 105.1 0.0 0.0   Current Ratio   1.6 1.3 0.0 0.3 107.1 105.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2,893.0 3,153.3 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)   -44.4 365.0 36.8 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   33.0 21.0 -80.3 -72.0 473.0 216.6 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 -10 -101 12 -65 -20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -10 -101 12 -65 -20 0 0   EBIT / employee   0 -10 -101 12 -65 -20 0 0   Net earnings / employee   0 -27 -249 34 10,420 13,611 0 0