Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BÖTTZAUW 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.7% 3.4% 6.2% 5.8% 6.6% 10.3% 12.0% 12.0%   Credit score (0-100)   53 54 36 39 35 24 20 20   Credit rating   BBB BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   766 1,033 540 554 483 494 0.0 0.0   EBITDA   185 482 29.5 130 75.8 36.6 0.0 0.0   EBIT   175 253 21.7 126 75.8 36.6 0.0 0.0   Pre-tax profit (PTP)   168.6 261.5 55.8 141.3 96.1 66.1 0.0 0.0   Net earnings   131.4 254.6 44.4 101.0 74.1 50.7 0.0 0.0   Pre-tax profit without non-rec. items   169 262 55.8 141 96.1 66.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,274 11.7 3.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,400 1,505 1,549 1,650 1,724 1,775 1,575 1,575   Interest-bearing liabilities   666 0.0 161 58.0 12.4 0.0 0.0 0.0   Balance sheet total (assets)   2,756 2,137 2,354 2,101 2,100 2,123 1,575 1,575   Net Debt   634 -894 -646 -484 -493 -74.1 -1,575 -1,575     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   766 1,033 540 554 483 494 0.0 0.0   Gross profit growth   5.9% 35.0% -47.8% 2.6% -12.7% 2.1% -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)   2,756 2,137 2,354 2,101 2,100 2,123 1,575 1,575   Balance sheet change%   -12.9% -22.4% 10.1% -10.7% -0.1% 1.1% -25.8% 0.0%   Added value   201.8 482.0 29.5 130.4 79.7 36.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -137 -1,636 -166 -8 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   22.8% 24.5% 4.0% 22.8% 15.7% 7.4% 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 %   7.1% 12.6% 3.5% 7.5% 5.5% 3.6% 0.0% 0.0%   ROI %   8.8% 16.4% 4.8% 9.7% 6.6% 4.3% 0.0% 0.0%   ROE %   8.9% 17.5% 2.9% 6.3% 4.4% 2.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   50.8% 70.4% 65.8% 78.5% 82.1% 83.6% 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, %   343.2% -185.5% -2,192.9% -371.2% -650.8% -202.5% 0.0% 0.0%   Gearing %   47.5% 0.0% 10.4% 3.5% 0.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 14.3% 27.2% 22.7% 52.8% 157.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 2.2 1.8 2.8 3.1 3.4 0.0 0.0   Current Ratio   2.1 3.4 2.9 4.7 5.6 6.2 0.0 0.0   Cash and cash equivalent   31.9 894.0 807.3 541.9 505.5 74.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   759.6 890.5 976.6 1,110.7 1,221.3 1,778.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   202 482 29 130 80 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   185 482 29 130 76 37 0 0   EBIT / employee   175 253 22 126 76 37 0 0   Net earnings / employee   131 255 44 101 74 51 0 0