Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Christian Boesen 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   4.1% 2.6% 1.7% 1.5% 2.1% 1.7% 10.0% 10.0%   Credit score (0-100)   50 63 73 75 66 71 25 25   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 2.7 8.6 0.1 1.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   1,135 1,473 1,587 2,289 1,326 1,505 0.0 0.0   EBITDA   424 536 669 1,180 261 405 0.0 0.0   EBIT   418 484 617 1,100 169 314 0.0 0.0   Pre-tax profit (PTP)   414.5 482.9 614.7 1,092.3 164.0 313.5 0.0 0.0   Net earnings   319.2 370.5 470.8 840.4 127.3 243.3 0.0 0.0   Pre-tax profit without non-rec. items   414 483 615 1,092 164 314 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   154 270 218 630 538 446 0.0 0.0   Shareholders equity total   369 632 995 1,129 1,143 1,272 1,102 1,102   Interest-bearing liabilities   53.4 0.0 0.0 12.8 0.3 0.3 0.0 0.0   Balance sheet total (assets)   669 907 1,688 1,830 1,385 1,642 1,102 1,102   Net Debt   -324 -528 -1,164 -616 -377 -936 -1,102 -1,102     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   1,135 1,473 1,587 2,289 1,326 1,505 0.0 0.0   Gross profit growth   0.0% 29.8% 7.7% 44.2% -42.1% 13.5% -100.0% 0.0%   Employees   1 1 1 1 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)   669 907 1,688 1,830 1,385 1,642 1,102 1,102   Balance sheet change%   0.0% 35.6% 86.1% 8.4% -24.3% 18.6% -32.9% 0.0%   Added value   424.4 536.5 669.2 1,179.9 248.2 405.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   147 64 -105 333 -184 -184 -446 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   36.8% 32.8% 38.9% 48.1% 12.7% 20.8% 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 %   62.5% 61.4% 47.5% 62.5% 10.5% 20.7% 0.0% 0.0%   ROI %   97.2% 90.6% 75.1% 102.2% 14.6% 25.5% 0.0% 0.0%   ROE %   86.5% 74.0% 57.9% 79.2% 11.2% 20.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   55.2% 69.6% 58.9% 61.7% 82.6% 77.4% 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, %   -76.3% -98.5% -174.0% -52.2% -144.8% -230.9% 0.0% 0.0%   Gearing %   14.5% 0.0% 0.0% 1.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.8% 4.0% 0.0% 122.9% 69.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.8 2.4 2.1 1.7 3.8 3.5 0.0 0.0   Current Ratio   1.8 2.4 2.1 1.7 3.8 3.5 0.0 0.0   Cash and cash equivalent   377.1 528.3 1,164.3 628.4 377.4 936.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   223.1 368.5 785.4 506.5 625.3 849.8 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  2018 2018/12 2019 2019/12 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   424 536 669 1,180 248 405 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   424 536 669 1,180 261 405 0 0   EBIT / employee   418 484 617 1,100 169 314 0 0   Net earnings / employee   319 370 471 840 127 243 0 0