Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Balder Fyrkanten 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 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 2.1% 1.2% 0.6% 1.5% 7.2% 7.2%   Credit score (0-100)   0 0 67 81 98 75 33 33   Credit rating   N/A N/A A A AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 2.5 2,251.7 12,807.1 343.8 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 N/A 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 0.0 -142 -696 6,260 8,583 0.0 0.0   EBITDA   0.0 0.0 -142 -696 6,260 8,583 0.0 0.0   EBIT   0.0 0.0 -527 34,510 51,715 -12,975 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -528.1 34,509.6 49,521.0 -22,236.1 0.0 0.0   Net earnings   0.0 0.0 -412.0 26,917.5 38,626.4 -17,345.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -528 34,510 49,521 -22,236 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 63,120 214,305 327,000 305,000 0.0 0.0   Shareholders equity total   0.0 0.0 39,628 66,546 105,172 87,826 87,776 87,776   Interest-bearing liabilities   0.0 0.0 20,475 132,850 199,948 193,795 0.0 0.0   Balance sheet total (assets)   0.0 0.0 63,550 216,320 334,280 305,563 87,776 87,776   Net Debt   0.0 0.0 20,161 131,480 192,668 193,386 -87,776 -87,776     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 -142 -696 6,260 8,583 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -389.0% 0.0% 37.1% -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 0 63,550 216,320 334,280 305,563 87,776 87,776   Balance sheet change%   0.0% 0.0% 0.0% 240.4% 54.5% -8.6% -71.3% 0.0%   Added value   0.0 0.0 -526.9 34,509.6 51,715.1 -12,974.9 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 63,120 151,185 112,695 -22,000 -305,000 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 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 0.0% 370.0% -4,956.1% 826.1% -151.2% 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 %   0.0% 0.0% -0.8% 24.7% 18.8% -4.0% 0.0% 0.0%   ROI %   0.0% 0.0% -0.9% 25.8% 19.5% -4.2% 0.0% 0.0%   ROE %   0.0% 0.0% -1.0% 50.7% 45.0% -18.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 62.4% 30.8% 31.5% 28.7% 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% -14,159.6% -18,882.4% 3,077.8% 2,253.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 51.7% 199.6% 190.1% 220.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.3% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.1 0.2 0.7 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.2 0.7 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 314.1 1,370.8 7,280.2 409.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 -3,016.9 -6,968.6 -3,625.4 -9,882.7 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  2018 N/A 2019 N/A 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