Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BARTO 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% 1.3% 1.3%   Bankruptcy risk   12.7% 7.3% 5.1% 8.0% 3.4% 1.6% 9.6% 9.6%   Credit score (0-100)   20 34 43 29 54 73 26 26   Credit rating   BB BBB BBB BB BBB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 12.9 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   -21.7 156 689 1,019 1,886 7,264 0.0 0.0   EBITDA   -21.7 156 110 53.8 582 3,905 0.0 0.0   EBIT   -50.1 132 68.7 0.2 540 3,803 0.0 0.0   Pre-tax profit (PTP)   -58.7 120.0 55.3 -18.1 500.0 3,725.1 0.0 0.0   Net earnings   -58.7 120.0 55.3 -18.1 388.3 2,872.6 0.0 0.0   Pre-tax profit without non-rec. items   -58.7 120 55.3 -18.1 500 3,725 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   83.3 210 313 301 918 3,300 0.0 0.0   Shareholders equity total   -105 15.1 70.4 52.3 441 3,313 3,233 3,233   Interest-bearing liabilities   274 280 291 296 303 309 0.0 0.0   Balance sheet total (assets)   179 334 662 830 1,724 7,269 3,233 3,233   Net Debt   215 267 78.9 248 231 -171 -3,233 -3,233     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   -21.7 156 689 1,019 1,886 7,264 0.0 0.0   Gross profit growth   -20.8% 0.0% 341.9% 48.0% 85.2% 285.0% -100.0% 0.0%   Employees   0 0 1 2 3 6 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% 100.0% -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)   179 334 662 830 1,724 7,269 3,233 3,233   Balance sheet change%   13.4% 86.6% 98.2% 25.4% 107.5% 321.7% -55.5% 0.0%   Added value   -21.7 155.8 109.5 53.8 593.2 3,905.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 101 62 -66 575 2,280 -3,300 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 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 (%)   230.8% 84.4% 10.0% 0.0% 28.6% 52.4% 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 %   -20.5% 42.6% 13.8% 0.0% 42.2% 84.6% 0.0% 0.0%   ROI %   -21.5% 46.3% 19.7% 0.0% 91.0% 168.9% 0.0% 0.0%   ROE %   -34.8% 123.6% 129.4% -29.4% 157.5% 153.1% 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 %   -37.0% 4.5% 10.6% 6.3% 25.6% 45.6% 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, %   -990.6% 171.2% 72.0% 460.8% 39.7% -4.4% 0.0% 0.0%   Gearing %   -261.0% 1,854.4% 413.5% 565.7% 68.8% 9.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.2% 4.7% 6.2% 13.0% 25.9% 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   0.3 0.4 0.6 0.7 0.6 1.0 0.0 0.0   Current Ratio   0.3 0.4 0.6 0.7 0.7 1.0 0.0 0.0   Cash and cash equivalent   58.6 13.1 212.2 48.2 72.1 480.1 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   -190.2 -195.4 -203.4 -209.3 -423.7 97.8 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   0 0 110 27 198 651 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 110 27 194 651 0 0   EBIT / employee   0 0 69 0 180 634 0 0   Net earnings / employee   0 0 55 -9 129 479 0 0