Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØJE STUDENTERKØRSEL 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.6% 5.6%   Bankruptcy risk   10.8% 6.1% 12.2% 13.0% 3.5% 7.3% 16.2% 16.2%   Credit score (0-100)   24 40 19 16 53 32 11 11   Credit rating   BB BBB BB BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   245 194 188 249 250 314 0.0 0.0   EBITDA   245 194 188 249 221 61.8 0.0 0.0   EBIT   245 194 188 249 221 -26.3 0.0 0.0   Pre-tax profit (PTP)   255.8 194.8 178.4 228.0 208.1 -53.4 0.0 0.0   Net earnings   199.5 151.6 139.1 177.8 161.9 -43.4 0.0 0.0   Pre-tax profit without non-rec. items   256 195 178 228 208 -53.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 771 787 0.0 0.0   Shareholders equity total   665 817 956 1,134 434 391 221 221   Interest-bearing liabilities   86.0 135 222 274 0.0 37.6 0.0 0.0   Balance sheet total (assets)   985 1,251 1,373 1,734 1,893 2,034 221 221   Net Debt   -690 -953 -1,151 -1,460 -1,122 -1,031 -221 -221     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   245 194 188 249 250 314 0.0 0.0   Gross profit growth   35.6% -21.1% -2.8% 32.2% 0.7% 25.3% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   985 1,251 1,373 1,734 1,893 2,034 221 221   Balance sheet change%   35.8% 27.0% 9.7% 26.3% 9.2% 7.4% -89.2% 0.0%   Added value   245.4 193.5 188.0 248.6 221.3 61.8 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 0 0 771 -72 -787 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 100.0% 100.0% 100.0% 88.4% -8.4% 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 %   30.4% 18.3% 14.8% 16.0% 12.2% -1.0% 0.0% 0.0%   ROI %   41.2% 24.0% 18.2% 19.2% 23.5% -4.3% 0.0% 0.0%   ROE %   35.3% 20.5% 15.7% 17.0% 20.7% -10.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   74.3% 73.4% 74.8% 73.7% 26.2% 23.7% 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, %   -281.2% -492.5% -612.3% -587.2% -507.1% -1,668.6% 0.0% 0.0%   Gearing %   12.9% 16.6% 23.2% 24.2% 0.0% 9.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 8.9% 8.7% 8.3% 9.6% 177.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   6.2 5.5 4.9 4.9 0.9 1.0 0.0 0.0   Current Ratio   4.0 3.4 3.6 3.2 0.8 0.8 0.0 0.0   Cash and cash equivalent   776.0 1,088.6 1,373.0 1,733.5 1,122.0 1,069.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   736.3 884.8 994.9 1,183.7 -294.9 -364.5 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 221 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 221 62 0 0   EBIT / employee   0 0 0 0 221 -26 0 0   Net earnings / employee   0 0 0 0 162 -43 0 0