Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOWL'N' FUN SKIVE ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7%   Bankruptcy risk   0.9% 0.8% 1.1% 1.7% 0.8% 1.4% 10.8% 12.2%   Credit score (0-100)   91 92 85 72 90 78 22 4   Credit rating   A A BBB BBB A BBB B B   Credit limit (kDKK)   360.1 412.1 213.7 2.2 587.9 38.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,149 5,416 5,035 2,441 6,263 6,679 0.0 0.0   EBITDA   1,795 1,298 1,742 665 2,631 2,914 0.0 0.0   EBIT   1,172 720 1,239 168 2,186 2,358 0.0 0.0   Pre-tax profit (PTP)   1,223.2 693.7 1,189.6 147.8 2,170.7 2,337.4 0.0 0.0   Net earnings   954.1 541.1 927.9 115.3 1,693.1 1,823.1 0.0 0.0   Pre-tax profit without non-rec. items   1,223 694 1,190 148 2,171 2,337 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   3,903 3,587 3,170 2,729 3,803 3,582 0.0 0.0   Shareholders equity total   3,072 2,663 2,941 1,856 3,549 1,572 1,362 1,362   Interest-bearing liabilities   1,512 1,220 84.5 29.2 274 286 0.0 0.0   Balance sheet total (assets)   6,808 6,174 4,955 3,935 7,475 5,354 1,362 1,362   Net Debt   1,480 -1,104 -1,110 -86.8 -2,709 -507 -1,362 -1,362     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   6,149 5,416 5,035 2,441 6,263 6,679 0.0 0.0   Gross profit growth   2.8% -11.9% -7.0% -51.5% 156.6% 6.6% -100.0% 0.0%   Employees   16 15 12 7 13 13 0 0   Employee growth %   0.0% -6.3% -20.0% -41.7% 85.7% 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)   6,808 6,174 4,955 3,935 7,475 5,354 1,362 1,362   Balance sheet change%   49.6% -9.3% -19.7% -20.6% 90.0% -28.4% -74.6% 0.0%   Added value   1,172.1 719.6 1,238.7 167.9 2,186.1 2,357.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -300 -894 -920 -937 629 -777 -3,582 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   19.1% 13.3% 24.6% 6.9% 34.9% 35.3% 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 %   22.0% 11.1% 22.3% 3.8% 38.3% 36.8% 0.0% 0.0%   ROI %   29.0% 14.4% 29.7% 5.3% 54.2% 54.1% 0.0% 0.0%   ROE %   36.8% 18.9% 33.1% 4.8% 62.6% 71.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   43.1% 42.2% 58.7% 46.6% 42.0% 25.7% 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, %   82.4% -85.0% -63.7% -13.0% -103.0% -17.4% 0.0% 0.0%   Gearing %   49.2% 45.8% 2.9% 1.6% 7.7% 18.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 1.9% 7.5% 35.3% 10.2% 7.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.0 0.9 1.3 0.8 1.6 0.7 0.0 0.0   Current Ratio   1.0 0.9 1.4 0.9 1.6 0.7 0.0 0.0   Cash and cash equivalent   32.4 2,324.0 1,194.5 115.9 2,982.8 793.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -4.0 -226.1 505.2 -157.8 1,385.8 -609.2 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 48 103 24 168 181 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 87 145 95 202 224 0 0   EBIT / employee   73 48 103 24 168 181 0 0   Net earnings / employee   60 36 77 16 130 140 0 0