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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   1.9% 1.7% 1.7% 3.1% 3.6% 3.9% 9.9% 9.7%   Credit score (0-100)   72 74 73 55 52 49 25 26   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.5 1.6 1.7 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 2018/12 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   723 766 1,033 540 554 483 0.0 0.0   EBITDA   241 185 482 29.5 130 75.8 0.0 0.0   EBIT   214 175 253 21.7 126 75.8 0.0 0.0   Pre-tax profit (PTP)   202.5 168.6 261.5 55.8 141.3 96.1 0.0 0.0   Net earnings   157.9 131.4 254.6 44.4 101.0 74.1 0.0 0.0   Pre-tax profit without non-rec. items   202 169 262 55.8 141 96.1 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   1,680 1,274 11.7 3.9 0.0 0.0 0.0 0.0   Shareholders equity total   1,564 1,400 1,505 1,549 1,650 1,724 1,524 1,524   Interest-bearing liabilities   708 666 0.0 161 58.0 12.4 0.0 0.0   Balance sheet total (assets)   3,165 2,756 2,137 2,354 2,101 2,100 1,524 1,524   Net Debt   697 634 -894 -646 -484 -493 -1,524 -1,524     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   723 766 1,033 540 554 483 0.0 0.0   Gross profit growth   44.3% 5.9% 35.0% -47.8% 2.6% -12.7% -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)   3,165 2,756 2,137 2,354 2,101 2,100 1,524 1,524   Balance sheet change%   2.4% -12.9% -22.4% 10.1% -10.7% -0.1% -27.4% 0.0%   Added value   241.4 201.8 482.0 29.5 134.3 75.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 -137 -1,636 -166 -8 0 0 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 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 (%)   29.7% 22.8% 24.5% 4.0% 22.8% 15.7% 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 %   8.0% 7.1% 12.6% 3.5% 7.5% 5.5% 0.0% 0.0%   ROI %   10.0% 8.8% 16.4% 4.8% 9.7% 6.6% 0.0% 0.0%   ROE %   10.6% 8.9% 17.5% 2.9% 6.3% 4.4% 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 %   49.4% 50.8% 70.4% 65.8% 78.5% 82.1% 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, %   288.6% 343.2% -185.5% -2,192.9% -371.2% -650.8% 0.0% 0.0%   Gearing %   45.2% 47.5% 0.0% 10.4% 3.5% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 6.1% 14.3% 27.2% 22.7% 52.8% 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   0.5 0.7 2.2 1.8 2.8 3.1 0.0 0.0   Current Ratio   1.7 2.1 3.4 2.9 4.7 5.6 0.0 0.0   Cash and cash equivalent   11.2 31.9 894.0 807.3 541.9 505.5 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   595.7 759.6 890.5 976.6 1,110.7 1,221.3 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   241 202 482 29 134 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   241 185 482 29 130 76 0 0   EBIT / employee   214 175 253 22 126 76 0 0   Net earnings / employee   158 131 255 44 101 74 0 0