Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bar Habla - Den Spanske 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% 8.3% 8.3%   Bankruptcy risk   10.7% 11.9% 3.0% 2.9% 2.9% 2.4% 16.9% 16.6%   Credit score (0-100)   24 21 57 56 58 63 10 11   Credit rating   BB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   -10.3 148 2,199 4,790 6,182 4,545 0.0 0.0   EBITDA   -10.3 -52.8 1,420 3,171 3,473 1,428 0.0 0.0   EBIT   -10.3 -58.0 1,386 3,107 3,405 1,360 0.0 0.0   Pre-tax profit (PTP)   -9.5 -59.2 1,395.5 3,165.1 3,523.0 1,443.0 0.0 0.0   Net earnings   -7.4 -46.2 1,088.5 2,468.8 2,747.9 1,125.5 0.0 0.0   Pre-tax profit without non-rec. items   -9.5 -59.2 1,396 3,165 3,523 1,443 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   0.0 120 236 221 177 108 0.0 0.0   Shareholders equity total   28.1 -18.1 1,070 2,539 2,887 1,213 62.6 62.6   Interest-bearing liabilities   474 156 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   507 293 1,873 4,309 4,668 2,097 62.6 62.6   Net Debt   474 13.9 -110 -435 -86.8 -202 -62.6 -62.6     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   -10.3 148 2,199 4,790 6,182 4,545 0.0 0.0   Gross profit growth   5.5% 0.0% 1,381.1% 117.9% 29.1% -26.5% -100.0% 0.0%   Employees   0 1 3 6 9 9 0 0   Employee growth %   0.0% 0.0% 200.0% 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)   507 293 1,873 4,309 4,668 2,097 63 63   Balance sheet change%   1.5% -42.1% 538.4% 130.1% 8.3% -55.1% -97.0% 0.0%   Added value   -10.3 -52.8 1,419.6 3,170.9 3,468.6 1,428.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 115 82 -79 -113 -137 -108 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 2.0 3.0 4.0 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% -39.1% 63.0% 64.9% 55.1% 29.9% 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 %   0.9% -14.1% 127.9% 102.5% 78.5% 42.7% 0.0% 0.0%   ROI %   0.9% -17.4% 224.8% 174.5% 129.3% 69.9% 0.0% 0.0%   ROE %   -23.4% -28.7% 159.6% 136.8% 101.3% 54.9% 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 %   5.5% -5.8% 57.2% 58.9% 61.9% 57.8% 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, %   -4,619.6% -26.3% -7.8% -13.7% -2.5% -14.1% 0.0% 0.0%   Gearing %   1,686.7% -861.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 0.5% 1.4% 0.0% 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   1.1 0.5 2.1 2.3 2.5 2.3 0.0 0.0   Current Ratio   1.1 0.6 2.1 2.3 2.5 2.3 0.0 0.0   Cash and cash equivalent   0.0 142.1 110.1 435.0 86.8 201.7 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   28.1 -132.2 845.0 2,328.9 2,725.6 1,118.6 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 -53 473 528 385 159 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -53 473 528 386 159 0 0   EBIT / employee   0 -58 462 518 378 151 0 0   Net earnings / employee   0 -46 363 411 305 125 0 0