Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET BO SKØDT 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% 6.4% 6.4%   Bankruptcy risk   1.3% 2.0% 3.0% 2.2% 2.5% 2.5% 7.6% 7.5%   Credit score (0-100)   82 70 57 65 62 62 32 33   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   40.2 0.5 0.0 0.2 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   1,713 1,726 2,001 1,914 1,615 991 0.0 0.0   EBITDA   789 802 1,053 1,001 793 491 0.0 0.0   EBIT   662 672 1,053 1,001 793 491 0.0 0.0   Pre-tax profit (PTP)   537.8 922.1 1,977.4 1,572.6 596.8 1,454.3 0.0 0.0   Net earnings   409.7 700.6 1,551.3 1,229.6 470.1 1,149.6 0.0 0.0   Pre-tax profit without non-rec. items   538 922 1,977 1,573 597 1,454 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   130 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,969 2,562 4,002 5,119 5,475 6,506 6,259 6,259   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,440 3,214 5,161 5,753 6,231 7,314 6,259 6,259   Net Debt   -2,098 -3,050 -5,129 -5,643 -6,105 -7,289 -6,259 -6,259     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   1,713 1,726 2,001 1,914 1,615 991 0.0 0.0   Gross profit growth   29.5% 0.8% 15.9% -4.3% -15.6% -38.7% -100.0% 0.0%   Employees   0 0 0 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   2,440 3,214 5,161 5,753 6,231 7,314 6,259 6,259   Balance sheet change%   18.7% 31.7% 60.6% 11.5% 8.3% 17.4% -14.4% 0.0%   Added value   788.7 801.6 1,052.7 1,000.9 792.6 491.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3 -260 0 0 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   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 (%)   38.6% 38.9% 52.6% 52.3% 49.1% 49.6% 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 %   30.0% 39.1% 48.2% 29.5% 17.8% 21.8% 0.0% 0.0%   ROI %   37.1% 48.8% 61.5% 35.3% 20.1% 24.7% 0.0% 0.0%   ROE %   22.5% 30.9% 47.3% 27.0% 8.9% 19.2% 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 %   80.7% 79.7% 77.5% 80.1% 87.9% 89.0% 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, %   -266.0% -380.5% -487.2% -563.8% -770.3% -1,484.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   4.9 4.9 4.5 9.1 8.2 9.1 0.0 0.0   Current Ratio   4.9 4.9 4.5 9.1 8.2 9.1 0.0 0.0   Cash and cash equivalent   2,098.3 3,050.0 5,128.8 5,643.5 6,105.2 7,289.1 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   706.6 322.4 145.0 297.7 865.9 1,047.4 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   0 0 0 500 396 491 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 500 396 491 0 0   EBIT / employee   0 0 0 500 396 491 0 0   Net earnings / employee   0 0 0 615 235 1,150 0 0