Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BITMASCH 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% 1.9% 1.9%   Bankruptcy risk   20.2% 7.1% 3.7% 8.5% 6.5% 6.8% 15.1% 14.8%   Credit score (0-100)   6 35 52 28 36 34 13 14   Credit rating   B BBB BBB BB 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   168 649 882 681 724 685 0.0 0.0   EBITDA   5.2 128 219 50.9 52.5 12.4 0.0 0.0   EBIT   5.2 128 219 50.9 52.5 12.4 0.0 0.0   Pre-tax profit (PTP)   4.5 126.0 213.5 44.1 47.1 10.6 0.0 0.0   Net earnings   4.5 106.8 166.1 46.3 36.7 8.4 0.0 0.0   Pre-tax profit without non-rec. items   4.5 126 214 44.1 47.1 10.6 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   178 284 450 407 408 327 237 237   Interest-bearing liabilities   0.7 0.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   178 391 790 468 479 407 237 237   Net Debt   -176 -198 -587 -428 -393 -325 -237 -237     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   168 649 882 681 724 685 0.0 0.0   Gross profit growth   -58.8% 287.5% 35.8% -22.9% 6.4% -5.4% -100.0% 0.0%   Employees   1 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)   178 391 790 468 479 407 237 237   Balance sheet change%   -13.5% 119.5% 101.8% -40.8% 2.4% -15.0% -41.8% 0.0%   Added value   5.2 127.5 219.3 50.9 52.5 12.4 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 2.0 3.0 4.0 5.0 5.0 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 (%)   3.1% 19.6% 24.9% 7.5% 7.3% 1.8% 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 %   2.7% 44.8% 37.1% 8.1% 11.1% 2.9% 0.0% 0.0%   ROI %   3.0% 55.1% 59.7% 11.9% 12.9% 3.5% 0.0% 0.0%   ROE %   2.6% 46.2% 45.2% 10.8% 9.0% 2.3% 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 %   99.6% 72.6% 57.0% 86.9% 85.3% 80.3% 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, %   -3,362.7% -155.1% -267.8% -840.3% -748.6% -2,626.6% 0.0% 0.0%   Gearing %   0.4% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   202.3% 248.3% 2,326.0% 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   240.3 3.7 2.3 7.7 6.8 5.1 0.0 0.0   Current Ratio   240.3 3.7 2.3 7.7 6.8 5.1 0.0 0.0   Cash and cash equivalent   176.7 198.3 587.3 427.9 393.1 325.0 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   177.6 284.3 450.4 406.7 408.4 326.8 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  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   5 128 219 51 53 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5 128 219 51 53 12 0 0   EBIT / employee   5 128 219 51 53 12 0 0   Net earnings / employee   5 107 166 46 37 8 0 0