Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOPA GRUPPEN 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 2017/8 2018 2018/8 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% 1.1%   Bankruptcy risk   1.5% 4.9% 11.2% 1.9% 4.3% 1.9% 12.9% 10.6%   Credit score (0-100)   78 46 23 70 46 69 17 23   Credit rating   A BBB BB A BBB A BB BB   Credit limit (kDKK)   5.6 0.0 0.0 0.4 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/8 2018 2018/8 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   70.9 14.4 -14.4 36.1 32.7 91.7 0.0 0.0   EBITDA   70.9 14.4 -943 36.1 32.7 91.7 0.0 0.0   EBIT   70.9 14.4 -943 836 230 574 0.0 0.0   Pre-tax profit (PTP)   518.9 -431.8 -545.7 830.7 -88.6 522.7 0.0 0.0   Net earnings   413.9 -302.8 -538.7 828.7 -199.9 465.6 0.0 0.0   Pre-tax profit without non-rec. items   519 -432 -546 831 -88.6 523 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/8 2018 2018/8 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   2,650 2,429 580 1,900 2,100 3,120 0.0 0.0   Shareholders equity total   1,202 699 635 1,464 1,264 1,729 1,129 1,129   Interest-bearing liabilities   1,638 1,821 0.4 1,123 692 0.0 0.0 0.0   Balance sheet total (assets)   2,847 2,674 1,061 2,626 2,297 3,300 1,129 1,129   Net Debt   1,621 1,821 0.3 1,119 662 -103 -1,129 -1,129     See the entire balance sheet 1000.0 Volume  2017 2017/8 2018 2018/8 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   70.9 14.4 -14.4 36.1 32.7 91.7 0.0 0.0   Gross profit growth   -42.3% -79.7% 0.0% 0.0% -9.2% 180.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,847 2,674 1,061 2,626 2,297 3,300 1,129 1,129   Balance sheet change%   36.0% -6.1% -60.3% 147.5% -12.6% 43.7% -65.8% 0.0%   Added value   70.9 14.4 -942.9 836.1 230.3 574.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   775 -221 -1,849 1,320 200 1,020 -3,120 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/8 2018 2018/8 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 (%)   100.0% 100.0% 6,531.5% 2,318.5% 703.4% 625.9% 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 %   23.7% -13.0% -23.6% 45.3% -0.7% 20.5% 0.0% 0.0%   ROI %   23.9% -13.4% -27.9% 51.9% -0.7% 25.4% 0.0% 0.0%   ROE %   45.7% -31.9% -80.8% 79.0% -14.7% 31.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/8 2018 2018/8 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   42.2% 26.1% 59.8% 55.7% 55.0% 52.4% 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, %   2,285.2% 12,631.3% -0.0% 3,104.1% 2,021.3% -112.0% 0.0% 0.0%   Gearing %   136.3% 260.7% 0.1% 76.7% 54.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.3% 11.5% 0.9% 7.9% 14.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/8 2018 2018/8 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   3.6 0.5 1.1 0.8 0.4 0.2 0.0 0.0   Current Ratio   3.6 0.5 1.1 0.8 0.4 0.2 0.0 0.0   Cash and cash equivalent   16.3 0.0 0.1 3.9 30.3 102.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/8 2018 2018/8 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   107.6 -287.0 55.2 -69.2 -229.7 -547.7 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 2017/8 2018 2018/8 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0