Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Boje´s Vinduespolering 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   7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8%   Bankruptcy risk   22.8% 8.0% 2.6% 2.4% 2.1% 2.7% 16.1% 16.1%   Credit score (0-100)   4 32 60 62 66 59 11 11   Credit rating   B BB BBB BBB BBB BBB BB BB   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)  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   3,595 3,517 0 0 0 0 0 0   Gross profit   1,072 1,019 1,067 1,359 1,348 1,353 0.0 0.0   EBITDA   225 52.0 52.0 226 176 73.8 0.0 0.0   EBIT   207 34.0 34.0 208 153 65.8 0.0 0.0   Pre-tax profit (PTP)   207.0 34.0 34.0 208.0 152.0 64.4 0.0 0.0   Net earnings   161.0 25.0 26.0 162.0 117.0 48.7 0.0 0.0   Pre-tax profit without non-rec. items   207 34.0 34.0 208 152 64.4 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   0.0 0.0 0.0 0.0 35.0 27.2 0.0 0.0   Shareholders equity total   210 205 182 294 339 272 99.5 99.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   454 474 515 547 614 520 99.5 99.5   Net Debt   -185 -279 -290 -356 -369 -275 -99.5 -99.5     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   3,595 3,517 0 0 0 0 0 0   Net sales growth   0.0% -2.2% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,072 1,019 1,067 1,359 1,348 1,353 0.0 0.0   Gross profit growth   0.0% -4.9% 4.7% 27.4% -0.8% 0.3% -100.0% 0.0%   Employees   3 3 3 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 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)   454 474 515 547 614 520 100 100   Balance sheet change%   0.0% 4.4% 8.6% 6.2% 12.2% -15.4% -80.8% 0.0%   Added value   225.0 52.0 52.0 226.0 171.0 73.8 0.0 0.0   Added value %   6.3% 1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   54 -36 -36 -36 -6 -16 -27 0   Net sales trend   0.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 %   6.3% 1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   5.8% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   19.3% 3.3% 3.2% 15.3% 11.4% 4.9% 0.0% 0.0%   Net Earnings %   4.5% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.0% 1.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.8% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   45.6% 7.3% 6.9% 39.2% 26.4% 11.6% 0.0% 0.0%   ROI %   98.6% 16.4% 17.6% 87.4% 48.3% 21.6% 0.0% 0.0%   ROE %   76.7% 12.0% 13.4% 68.1% 37.0% 15.9% 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 %   46.3% 43.2% 35.3% 53.7% 55.2% 52.3% 100.0% 100.0%   Relative indebtedness %   6.8% 7.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1.6% -0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -82.2% -536.5% -557.7% -157.5% -209.7% -373.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.9 1.6 1.4 2.5 2.4 2.1 0.0 0.0   Current Ratio   1.9 1.6 1.4 2.5 2.4 2.1 0.0 0.0   Cash and cash equivalent   185.0 279.0 290.0 356.0 369.0 275.1 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)   19.0 12.9 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   118.1 40.7 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   10.6% 11.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   186.0 162.0 146.0 316.0 336.0 252.4 0.0 0.0   Net working capital %   5.2% 4.6% 0.0% 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   1,198 1,172 0 0 0 0 0 0   Added value / employee   75 17 17 57 43 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 17 17 57 44 18 0 0   EBIT / employee   69 11 11 52 38 16 0 0   Net earnings / employee   54 8 9 41 29 12 0 0