Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BD Maler 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   6.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4%   Bankruptcy risk   0.0% 28.4% 13.4% 17.3% 28.4% 33.4% 20.7% 18.0%   Credit score (0-100)   0 4 19 10 3 1 4 7   Credit rating   N/A B BB BB B C 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 450 0 3,797 2,985 0 0 0   Gross profit   0.0 -77.3 0.0 721 771 718 0.0 0.0   EBITDA   0.0 -114 0.0 721 -473 -520 0.0 0.0   EBIT   0.0 -114 0.0 716 -478 -525 0.0 0.0   Pre-tax profit (PTP)   0.0 -115.2 -14.2 713.0 -487.0 -526.1 0.0 0.0   Net earnings   0.0 -115.2 -14.2 581.7 -487.0 -526.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -115 0.0 713 -487 -526 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 15.0 10.0 5.0 0.0 0.0 0.0   Shareholders equity total   0.0 -65.2 -79.4 502 -5.3 -531 -581 -581   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 9.1 581 581   Balance sheet total (assets)   0.0 22.7 693 1,346 259 233 0.0 0.0   Net Debt   0.0 1.0 -183 -1.0 -55.6 -7.6 581 581     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 450 0 3,797 2,985 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% -21.4% -100.0% 0.0% 0.0%   Gross profit   0.0 -77.3 0.0 721 771 718 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 7.0% -7.0% -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)   0 23 693 1,346 259 233 0 0   Balance sheet change%   0.0% 0.0% 2,949.7% 94.4% -80.8% -9.9% -100.0% 0.0%   Added value   0.0 -114.0 0.0 721.1 -472.7 -520.5 0.0 0.0   Added value %   0.0% -25.3% 0.0% 19.0% -15.8% 0.0% 0.0% 0.0%   Investments   0 0 15 -10 -10 -10 0 0   Net sales trend   0.0 0.0 -1.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 -1.0 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% -25.3% 0.0% 19.0% -15.8% 0.0% 0.0% 0.0%   EBIT %   0.0% -25.3% 0.0% 18.9% -16.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 147.4% 0.0% 99.3% -61.9% -73.2% 0.0% 0.0%   Net Earnings %   0.0% -25.6% 0.0% 15.3% -16.3% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -25.6% 0.0% 15.5% -16.1% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -25.6% 0.0% 18.8% -16.3% 0.0% 0.0% 0.0%   ROA %   0.0% -129.7% 0.0% 67.6% -59.3% -102.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 285.1% -190.2% -11,504.4% 0.0% 0.0%   ROE %   0.0% -507.3% -4.0% 97.4% -128.0% -214.1% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% -74.2% -10.3% 37.3% -2.0% -69.5% -100.0% -100.0%   Relative indebtedness %   0.0% 19.5% 0.0% 22.2% 8.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 19.7% 0.0% 22.2% 7.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -0.8% 0.0% -0.1% 11.8% 1.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -1.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 13.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.3 0.9 1.6 1.0 0.3 0.0 0.0   Current Ratio   0.0 0.3 0.9 1.6 1.0 0.3 0.0 0.0   Cash and cash equivalent   0.0 -1.0 183.4 1.0 55.6 16.8 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 6.4 0.0 126.9 22.3 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 56.0 29.7 0.0 0.0 0.0   Current assets / Net sales %   0.0% 5.0% 0.0% 35.2% 8.5% 0.0% 0.0% 0.0%   Net working capital   0.0 -65.2 -94.4 492.3 -10.3 -522.2 -290.7 -290.7   Net working capital %   0.0% -14.5% 0.0% 13.0% -0.3% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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