Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Badia Goes Boho 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.7% 3.7% 3.7% 3.7% 3.7% 3.7% 3.7% 3.7%   Bankruptcy risk   8.6% 4.6% 5.3% 3.9% 3.8% 3.6% 14.3% 14.1%   Credit score (0-100)   30 47 42 49 51 51 15 16   Credit rating   BB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -96.5 182 293 189 685 296 0.0 0.0   EBITDA   -116 182 232 133 -25.8 177 0.0 0.0   EBIT   -124 174 224 101 -63.1 140 0.0 0.0   Pre-tax profit (PTP)   -192.2 139.7 222.1 93.0 -82.6 128.4 0.0 0.0   Net earnings   -150.2 106.7 161.1 56.5 -56.6 97.4 0.0 0.0   Pre-tax profit without non-rec. items   -192 140 222 93.0 -82.6 128 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   60.0 52.0 44.0 113 96.6 80.1 0.0 0.0   Shareholders equity total   -350 -244 -82.5 -26.0 -82.6 14.8 -35.2 -35.2   Interest-bearing liabilities   1,139 1,075 839 133 127 65.4 185 185   Balance sheet total (assets)   1,172 1,281 1,342 764 862 805 150 150   Net Debt   1,139 1,075 839 133 127 62.5 185 185     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -96.5 182 293 189 685 296 0.0 0.0   Gross profit growth   0.0% 0.0% 60.7% -35.6% 263.2% -56.8% -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)   1,172 1,281 1,342 764 862 805 150 150   Balance sheet change%   -17.1% 9.3% 4.8% -43.0% 12.8% -6.6% -81.4% 0.0%   Added value   -116.1 181.6 232.2 133.1 -30.7 176.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -16 -16 228 -75 -75 -80 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   128.7% 95.2% 76.6% 53.5% -9.2% 47.2% 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 %   -7.9% 11.4% 15.2% 9.1% -7.3% 16.0% 0.0% 0.0%   ROI %   -8.5% 12.3% 16.6% 10.8% -10.2% 21.1% 0.0% 0.0%   ROE %   -11.6% 8.7% 12.3% 5.4% -7.0% 22.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -23.0% -16.0% -5.8% -3.3% -8.7% 1.8% -19.0% -19.0%   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, %   -980.9% 592.0% 361.2% 99.9% -492.3% 35.3% 0.0% 0.0%   Gearing %   -325.3% -441.4% -1,016.8% -512.1% -153.7% 441.7% -525.6% -525.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 3.1% 0.2% 1.6% 15.0% 11.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.9 1.1 0.8 0.8 1.7 0.0 0.0   Current Ratio   0.9 1.0 1.3 1.1 1.1 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 2.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -140.3 -7.9 256.7 18.4 24.5 255.8 -92.5 -92.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -116 182 232 133 -31 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -116 182 232 133 -26 177 0 0   EBIT / employee   -124 174 224 101 -63 140 0 0   Net earnings / employee   -150 107 161 57 -57 97 0 0