Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOTJEK CENTER SYDVESTJYLLAND 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  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   4.4% 15.8% 3.4% 2.3% 1.1% 4.3% 11.6% 8.9%   Credit score (0-100)   49 13 56 65 83 47 20 28   Credit rating   BBB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 232.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,235 1,534 4,307 5,591 7,188 9,479 0.0 0.0   EBITDA   -249 -623 810 1,761 1,910 60.7 0.0 0.0   EBIT   -313 -636 781 1,714 1,894 25.2 0.0 0.0   Pre-tax profit (PTP)   -411.7 -637.0 766.0 1,709.0 1,869.0 7.0 0.0 0.0   Net earnings   -401.5 -551.0 689.0 1,329.0 1,454.0 1.4 0.0 0.0   Pre-tax profit without non-rec. items   -412 -637 766 1,709 1,869 7.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   90.7 66.0 71.0 25.0 152 10.4 0.0 0.0   Shareholders equity total   555 4.0 693 2,022 2,976 2,977 2,852 2,852   Interest-bearing liabilities   1,644 608 75.0 0.0 393 1,141 0.0 0.0   Balance sheet total (assets)   3,855 1,835 2,107 5,086 6,022 10,117 2,852 2,852   Net Debt   1,644 608 -314 -3,492 -2,544 1,023 -2,852 -2,852     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   4,235 1,534 4,307 5,591 7,188 9,479 0.0 0.0   Gross profit growth   -17.1% -63.8% 180.8% 29.8% 28.6% 31.9% -100.0% 0.0%   Employees   9 5 5 4 6 10 0 0   Employee growth %   0.0% -44.4% 0.0% -20.0% 50.0% 66.7% -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)   3,855 1,835 2,107 5,086 6,022 10,117 2,852 2,852   Balance sheet change%   10.8% -52.4% 14.8% 141.4% 18.4% 68.0% -71.8% 0.0%   Added value   -313.4 -636.0 781.0 1,714.0 1,894.0 25.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -97 -38 -24 -93 111 -177 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -7.4% -41.5% 18.1% 30.7% 26.3% 0.3% 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 %   -7.4% -22.2% 39.8% 47.8% 34.2% 0.5% 0.0% 0.0%   ROI %   -13.3% -44.9% 113.6% 123.3% 70.6% 1.0% 0.0% 0.0%   ROE %   -53.2% -197.3% 197.7% 97.9% 58.2% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   14.4% 0.2% 32.9% 39.8% 49.4% 29.4% 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, %   -659.6% -97.6% -38.8% -198.3% -133.2% 1,684.2% 0.0% 0.0%   Gearing %   296.4% 15,200.0% 10.8% 0.0% 13.2% 38.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 0.5% 5.3% 29.3% 16.8% 4.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 0.6 0.9 1.4 1.7 1.3 0.0 0.0   Current Ratio   0.9 0.6 0.9 1.4 1.7 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 389.0 3,492.0 2,937.0 118.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -288.7 -815.0 -131.0 1,219.0 2,099.0 2,241.8 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  2017 2018/6 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -35 -127 156 429 316 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -28 -125 162 440 318 6 0 0   EBIT / employee   -35 -127 156 429 316 3 0 0   Net earnings / employee   -45 -110 138 332 242 0 0 0