Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOG & IDÉ, FISKETORVET A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   2.0% 2.9% 3.5% 2.4% 2.3% 2.6% 16.5% 16.1%   Credit score (0-100)   69 58 52 63 63 61 11 11   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.4 0.0 0.0 0.0 0.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,296 3,669 3,242 4,191 3,886 3,817 0.0 0.0   EBITDA   1,702 1,273 992 1,618 1,359 1,174 0.0 0.0   EBIT   1,478 1,130 815 1,448 1,198 1,057 0.0 0.0   Pre-tax profit (PTP)   1,501.3 1,193.3 895.3 1,533.3 1,252.1 1,099.8 0.0 0.0   Net earnings   1,168.2 931.0 698.3 1,185.6 975.3 857.8 0.0 0.0   Pre-tax profit without non-rec. items   1,501 1,193 895 1,533 1,252 1,100 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   669 710 560 390 287 170 0.0 0.0   Shareholders equity total   2,951 2,682 2,481 2,266 2,341 2,199 99.0 99.0   Interest-bearing liabilities   1,229 523 106 510 570 342 0.0 0.0   Balance sheet total (assets)   8,091 8,238 7,263 6,834 6,963 6,258 99.0 99.0   Net Debt   1,163 464 62.0 496 557 331 -99.0 -99.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   4,296 3,669 3,242 4,191 3,886 3,817 0.0 0.0   Gross profit growth   -4.0% -14.6% -11.6% 29.3% -7.3% -1.8% -100.0% 0.0%   Employees   8 7 7 8 7 7 0 0   Employee growth %   -27.3% -12.5% 0.0% 14.3% -12.5% 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)   8,091 8,238 7,263 6,834 6,963 6,258 99 99   Balance sheet change%   15.0% 1.8% -11.8% -5.9% 1.9% -10.1% -98.4% 0.0%   Added value   1,702.4 1,273.4 992.4 1,618.4 1,368.6 1,173.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   280 -101 -328 -341 -264 -233 -170 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   34.4% 30.8% 25.1% 34.6% 30.8% 27.7% 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 %   21.2% 15.8% 12.8% 23.0% 19.2% 18.1% 0.0% 0.0%   ROI %   43.6% 34.9% 34.4% 60.6% 46.6% 43.9% 0.0% 0.0%   ROE %   38.1% 33.1% 27.1% 50.0% 42.3% 37.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   36.5% 32.6% 34.2% 33.2% 33.6% 35.1% 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, %   68.3% 36.4% 6.2% 30.7% 41.0% 28.2% 0.0% 0.0%   Gearing %   41.6% 19.5% 4.3% 22.5% 24.3% 15.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.8% 10.9% 31.8% 29.7% 13.3% 21.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.0 0.8 0.8 0.8 0.8 0.9 0.0 0.0   Current Ratio   1.5 1.3 1.4 1.4 1.4 1.5 0.0 0.0   Cash and cash equivalent   65.2 59.1 43.7 13.3 12.9 10.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,470.0 1,909.9 1,856.8 1,812.6 2,003.3 1,973.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   213 182 142 202 196 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   213 182 142 202 194 168 0 0   EBIT / employee   185 161 116 181 171 151 0 0   Net earnings / employee   146 133 100 148 139 123 0 0