Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIG-BIKE 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.7% 2.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 5.9% 5.1% 2.9% 3.9% 24.0% 23.6%   Credit score (0-100)   0 0 42 45 60 52 3 3   Credit rating   N/A N/A BBB BBB BBB BBB B B   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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,208 1,069 964 796 0.0 0.0   EBITDA   0.0 0.0 539 382 367 309 0.0 0.0   EBIT   0.0 0.0 474 296 326 277 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 283.5 148.3 188.6 149.3 0.0 0.0   Net earnings   0.0 0.0 211.1 112.8 154.7 112.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 283 148 189 149 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 309 239 198 166 0.0 0.0   Shareholders equity total   0.0 0.0 -252 -140 15.1 127 2.1 2.1   Interest-bearing liabilities   0.0 0.0 2,667 2,099 1,965 1,816 0.0 0.0   Balance sheet total (assets)   0.0 0.0 2,773 2,233 2,128 2,214 2.1 2.1   Net Debt   0.0 0.0 2,631 2,088 1,959 1,808 -2.1 -2.1     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 1,208 1,069 964 796 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -11.5% -9.9% -17.4% -100.0% 0.0%   Employees   0 0 3 3 3 3 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)   0 0 2,773 2,233 2,128 2,214 2 2   Balance sheet change%   0.0% 0.0% 0.0% -19.5% -4.7% 4.0% -99.9% 0.0%   Added value   0.0 0.0 539.4 381.9 412.6 309.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 243 -157 -81 -65 -166 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 0.0% 39.2% 27.6% 33.9% 34.7% 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% 0.0% 15.7% 11.0% 14.5% 12.9% 0.0% 0.0%   ROI %   0.0% 0.0% 17.8% 12.4% 16.0% 14.2% 0.0% 0.0%   ROE %   0.0% 0.0% 7.6% 4.5% 13.8% 157.6% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% -8.3% -5.9% 0.7% 5.7% 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% 0.0% 487.8% 546.9% 534.0% 584.9% 0.0% 0.0%   Gearing %   0.0% 0.0% -1,056.6% -1,503.4% 13,029.1% 1,429.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 14.3% 6.2% 6.8% 6.9% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 36.0 10.9 5.4 8.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 0.0 -561.3 -278.2 -82.9 83.5 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 180 127 138 103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 180 127 122 103 0 0   EBIT / employee   0 0 158 99 109 92 0 0   Net earnings / employee   0 0 70 38 52 37 0 0