Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOSTON GROUP 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   0.6% 0.9% 1.4% 2.0% 1.1% 1.2% 7.1% 7.1%   Credit score (0-100)   98 91 79 67 83 80 34 34   Credit rating   AA A A A A A BBB BBB   Credit limit (kDKK)   2,740.4 2,594.8 330.2 5.9 2,487.8 2,192.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   19,830 24,009 28,076 28,893 47,016 61,336 0.0 0.0   EBITDA   14,314 18,427 20,559 19,721 36,101 47,667 0.0 0.0   EBIT   14,127 18,244 20,413 19,598 35,968 47,595 0.0 0.0   Pre-tax profit (PTP)   13,990.2 18,081.0 20,275.5 3,610.4 32,726.5 45,812.7 0.0 0.0   Net earnings   10,910.9 14,018.0 15,833.0 0.0 25,514.0 35,144.5 0.0 0.0   Pre-tax profit without non-rec. items   13,990 18,081 20,276 16,491 32,726 45,813 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   587 404 281 230 112 40.5 0.0 0.0   Shareholders equity total   15,505 18,522 20,355 45,236 54,750 54,894 54,394 54,394   Interest-bearing liabilities   3,587 1,937 14,120 48,961 24,485 45,681 0.0 0.0   Balance sheet total (assets)   46,500 59,972 94,943 145,782 170,067 219,412 54,394 54,394   Net Debt   -1,815 -4,341 10,390 43,876 23,925 27,948 -54,394 -54,394     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   19,830 24,009 28,076 28,893 47,016 61,336 0.0 0.0   Gross profit growth   28.9% 21.1% 16.9% 2.9% 62.7% 30.5% -100.0% 0.0%   Employees   12 12 14 0 19 22 0 0   Employee growth %   -7.7% 0.0% 16.7% -100.0% 0.0% 15.8% -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)   46,500 59,972 94,943 145,782 170,067 219,412 54,394 54,394   Balance sheet change%   25.6% 29.0% 58.3% 53.5% 16.7% 29.0% -75.2% 0.0%   Added value   14,314.0 18,427.3 20,558.5 19,720.7 36,090.9 47,666.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   135 -367 -269 -173 -251 -143 -41 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   71.2% 76.0% 72.7% 67.8% 76.5% 77.6% 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 %   33.8% 34.3% 26.4% 16.3% 22.8% 24.6% 0.0% 0.0%   ROI %   55.4% 61.0% 55.2% 31.0% 44.0% 52.9% 0.0% 0.0%   ROE %   75.0% 82.4% 81.5% 0.0% 51.0% 64.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   33.3% 30.9% 21.4% 28.0% 32.2% 25.0% 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, %   -12.7% -23.6% 50.5% 222.5% 66.3% 58.6% 0.0% 0.0%   Gearing %   23.1% 10.5% 69.4% 108.2% 44.7% 83.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 6.3% 2.4% 9.9% 8.8% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.9 1.0 0.3 0.2 0.1 0.3 0.0 0.0   Current Ratio   2.2 1.9 1.4 1.3 1.5 1.3 0.0 0.0   Cash and cash equivalent   5,401.4 6,278.0 3,730.5 5,084.9 560.0 17,733.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   24,619.5 27,912.5 28,752.9 33,256.8 55,580.9 54,390.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,193 1,536 1,468 0 1,900 2,167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,193 1,536 1,468 0 1,900 2,167 0 0   EBIT / employee   1,177 1,520 1,458 0 1,893 2,163 0 0   Net earnings / employee   909 1,168 1,131 0 1,343 1,597 0 0