Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BANG BILER HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 0.9% 0.8% 1.0% 1.0% 0.9% 9.1% 9.1%   Credit score (0-100)   91 91 92 87 87 87 27 27   Credit rating   A A AA A A A BB BB   Credit limit (kDKK)   190.3 229.6 327.7 247.1 320.0 348.4 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   330 330 360 0 0 0 0 0   Gross profit   275 263 303 301 104 283 0.0 0.0   EBITDA   275 263 303 301 104 283 0.0 0.0   EBIT   275 263 503 301 1,104 283 0.0 0.0   Pre-tax profit (PTP)   582.5 526.9 825.2 309.0 1,149.8 343.3 0.0 0.0   Net earnings   550.9 490.6 715.4 249.0 902.8 277.9 0.0 0.0   Pre-tax profit without non-rec. items   583 527 825 309 1,150 343 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   4,200 4,200 4,400 4,400 5,400 5,400 0.0 0.0   Shareholders equity total   2,296 2,786 3,502 3,751 4,653 4,813 4,385 4,385   Interest-bearing liabilities   3,437 3,290 2,500 1,868 610 631 0.0 0.0   Balance sheet total (assets)   6,163 6,543 6,557 6,217 6,348 6,545 4,385 4,385   Net Debt   3,436 3,289 2,499 1,867 258 153 -4,385 -4,385     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   330 330 360 0 0 0 0 0   Net sales growth   0.0% 0.0% 9.1% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   275 263 303 301 104 283 0.0 0.0   Gross profit growth   2.3% -4.5% 15.2% -0.4% -65.5% 172.3% -100.0% 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)   6,163 6,543 6,557 6,217 6,348 6,545 4,385 4,385   Balance sheet change%   -1.3% 6.2% 0.2% -5.2% 2.1% 3.1% -33.0% 0.0%   Added value   275.0 262.7 502.5 301.3 1,104.1 283.3 0.0 0.0   Added value %   83.3% 79.6% 139.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 200 0 1,000 0 -5,400 0   Net sales trend   0.0 0.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   83.3% 79.6% 84.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   83.3% 79.6% 139.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 166.1% 100.0% 1,060.9% 100.0% 0.0% 0.0%   Net Earnings %   166.9% 148.7% 198.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   166.9% 148.7% 143.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   176.5% 159.7% 229.2% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.6% 10.1% 14.0% 5.8% 18.3% 5.8% 0.0% 0.0%   ROI %   11.7% 10.2% 14.2% 5.9% 19.1% 6.1% 0.0% 0.0%   ROE %   27.3% 19.3% 22.8% 6.9% 21.5% 5.9% 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 %   37.2% 42.6% 53.4% 60.3% 73.3% 73.5% 100.0% 100.0%   Relative indebtedness %   1,062.1% 1,021.5% 722.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,061.8% 1,021.3% 722.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,249.6% 1,251.9% 826.1% 619.8% 247.9% 54.0% 0.0% 0.0%   Gearing %   149.7% 118.1% 71.4% 49.8% 13.1% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.4% 3.2% 2.8% 0.1% 4.5% 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   0.0 0.0 0.0 0.3 0.4 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 0.4 0.6 0.0 0.0   Cash and cash equivalent   1.0 0.6 0.7 0.6 352.4 477.8 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 %   0.3% 0.2% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,347.0 -1,378.3 -753.6 -213.7 -575.3 -574.0 0.0 0.0   Net working capital %   -408.2% -417.7% -209.3% 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   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