Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOVVEJ INVEST 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 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.2% 0.6% 0.0% 0.8% 1.0% 0.9% 8.8% 8.8%   Credit score (0-100)   83 97 0 91 86 88 28 28   Credit rating   A AA N/A AA A A BB BB   Credit limit (kDKK)   1,877.3 8,858.8 9,647.9 8,821.8 3,382.6 5,140.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1,633 1,033 7,367 8,839 2,096 2,358 0.0 0.0   EBITDA   -1,633 1,033 7,367 7,236 2,096 2,358 0.0 0.0   EBIT   -4,462 -2,119 2,316 4,321 -2,188 -1,454 0.0 0.0   Pre-tax profit (PTP)   4,850.6 10,263.4 5,111.5 8,875.0 868.8 4,680.3 0.0 0.0   Net earnings   3,363.4 11,202.7 4,854.0 8,060.6 4,646.7 9,218.6 0.0 0.0   Pre-tax profit without non-rec. items   4,851 10,263 5,111 -1,127,237 869 4,680 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   37,147 35,494 30,852 21,607 17,436 14,087 0.0 0.0   Shareholders equity total   92,150 92,831 91,419 99,484 60,153 69,406 3,247 3,247   Interest-bearing liabilities   26,021 27,786 70,421 36,361 17,885 10,653 0.0 0.0   Balance sheet total (assets)   137,920 184,428 178,807 153,176 84,041 85,300 3,247 3,247   Net Debt   25,706 26,250 67,501 32,017 14,779 6,355 -3,247 -3,247     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 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   -1,633 1,033 7,367 8,839 2,096 2,358 0.0 0.0   Gross profit growth   0.0% 0.0% 613.2% 20.0% -76.3% 12.5% -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)   137,920 184,428 178,807 153,176 84,041 85,300 3,247 3,247   Balance sheet change%   10.4% 33.7% -3.0% -14.3% -45.1% 1.5% -96.2% 0.0%   Added value   -1,633.4 1,033.0 7,366.9 7,236.1 726.6 2,357.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,724 -6,157 -9,693 -12,160 -8,455 -7,161 -12,895 -1,273   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   273.2% -205.2% 31.4% 48.9% -104.4% -61.7% 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 %   4.4% 6.8% 3.4% 6.0% 1.2% 5.8% 0.0% 0.0%   ROI %   4.5% 7.0% 3.1% 5.2% 1.0% 5.2% 0.0% 0.0%   ROE %   3.7% 12.1% 5.3% 8.4% 5.8% 14.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   66.8% 50.3% 51.1% 64.9% 71.6% 81.4% 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, %   -1,573.8% 2,541.1% 916.3% 442.5% 705.0% 269.5% 0.0% 0.0%   Gearing %   28.2% 29.9% 77.0% 36.5% 29.7% 15.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 2.8% 2.0% 2,130.0% 1.9% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.8 0.2 0.3 1.6 1.4 1.1 0.0 0.0   Current Ratio   0.8 0.2 0.3 1.6 1.4 1.1 0.0 0.0   Cash and cash equivalent   314.8 1,536.7 2,920.0 4,344.1 3,105.6 4,298.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 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   -637.4 -16,012.5 -6,421.7 6,574.9 1,519.4 414.9 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 2019/3 2019 2020/3 2020 N/A 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e 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