Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Balder Engvej 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 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 2.6% 1.6% 2.5% 2.3% 3.5% 18.7% 18.7%   Credit score (0-100)   0 62 75 61 64 52 7 7   Credit rating   N/A BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 9.8 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 N/A 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   0.0 2,944 5,466 3,322 962 -1,167 0.0 0.0   EBITDA   0.0 3,296 5,466 3,322 962 -1,167 0.0 0.0   EBIT   0.0 2,337 5,466 3,322 962 -1,167 0.0 0.0   Pre-tax profit (PTP)   0.0 -459.3 1,588.5 -393.1 -3,452.1 -12,135.8 0.0 0.0   Net earnings   0.0 -558.6 1,239.0 -306.6 -2,692.7 -9,465.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -715 1,588 -393 -3,452 -12,136 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 212,132 212,403 212,623 212,653 215,667 0.0 0.0   Shareholders equity total   0.0 -509 730 424 -2,269 -11,735 -11,785 -11,785   Interest-bearing liabilities   0.0 210,400 208,847 210,853 215,612 229,896 11,785 11,785   Balance sheet total (assets)   0.0 212,809 212,472 214,381 215,643 220,628 0.0 0.0   Net Debt   0.0 210,400 208,847 209,622 213,838 229,010 11,785 11,785     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 2,944 5,466 3,322 962 -1,167 0.0 0.0   Gross profit growth   0.0% 0.0% 85.6% -39.2% -71.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 212,809 212,472 214,381 215,643 220,628 0 0   Balance sheet change%   0.0% 0.0% -0.2% 0.9% 0.6% 2.3% -100.0% 0.0%   Added value   0.0 2,944.5 5,466.3 3,322.4 961.5 -1,167.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 211,525 270 221 30 3,013 -215,667 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 79.4% 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 %   0.0% 1.1% 2.6% 1.6% 0.4% -0.5% 0.0% 0.0%   ROI %   0.0% 1.1% 2.6% 1.6% 0.4% -0.5% 0.0% 0.0%   ROE %   0.0% -0.3% 1.2% -53.1% -2.5% -4.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -0.2% 0.3% 0.2% -1.0% -5.1% -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, %   0.0% 6,383.5% 3,820.6% 6,309.3% 22,239.1% -19,617.1% 0.0% 0.0%   Gearing %   0.0% -41,370.9% 28,592.3% 49,752.9% -9,503.1% -1,959.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.9% 1.8% 1.8% 2.1% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.9 3.7 8.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.9 3.7 8.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,230.8 1,774.0 885.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -212,278.1 -2,088.6 -235.7 2,168.1 4,354.0 -5,892.4 -5,892.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0