Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØVLINGBJERG MASKINSTATION 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.5% 1.4% 2.0% 1.4% 1.5% 1.4% 8.1% 8.1%   Credit score (0-100)   78 77 67 78 75 77 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   28.2 40.5 0.8 65.0 36.4 51.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,174 6,565 5,370 6,489 8,965 9,774 0.0 0.0   EBITDA   2,541 2,737 2,174 3,440 3,704 4,081 0.0 0.0   EBIT   754 1,152 527 1,353 1,279 1,761 0.0 0.0   Pre-tax profit (PTP)   375.6 732.9 150.2 822.7 337.9 819.3 0.0 0.0   Net earnings   288.0 574.0 114.9 638.2 246.0 629.7 0.0 0.0   Pre-tax profit without non-rec. items   376 733 150 823 338 819 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   15,490 19,730 20,133 19,701 18,960 18,237 0.0 0.0   Shareholders equity total   4,271 4,845 4,960 5,598 5,844 6,474 5,974 5,974   Interest-bearing liabilities   5,284 4,106 6,719 5,362 6,498 8,234 0.0 0.0   Balance sheet total (assets)   18,008 22,633 23,854 23,864 24,302 24,265 5,974 5,974   Net Debt   5,266 4,066 6,681 5,321 6,456 8,159 -5,974 -5,974     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,174 6,565 5,370 6,489 8,965 9,774 0.0 0.0   Gross profit growth   6.3% 6.3% -18.2% 20.8% 38.2% 9.0% -100.0% 0.0%   Employees   9 9 8 6 9 10 0 0   Employee growth %   12.5% 0.0% -11.1% -25.0% 50.0% 11.1% -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)   18,008 22,633 23,854 23,864 24,302 24,265 5,974 5,974   Balance sheet change%   2.0% 25.7% 5.4% 0.0% 1.8% -0.2% -75.4% 0.0%   Added value   2,541.4 2,736.8 2,173.9 3,440.4 3,366.2 4,080.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,329 2,655 -1,244 -2,518 -3,167 -3,042 -18,237 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   12.2% 17.5% 9.8% 20.9% 14.3% 18.0% 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 %   4.5% 5.8% 2.3% 5.7% 5.3% 7.5% 0.0% 0.0%   ROI %   4.8% 6.4% 2.5% 6.0% 5.8% 8.3% 0.0% 0.0%   ROE %   7.0% 12.6% 2.3% 12.1% 4.3% 10.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   23.7% 21.4% 20.8% 23.5% 24.0% 26.7% 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, %   207.2% 148.6% 307.3% 154.7% 174.3% 199.9% 0.0% 0.0%   Gearing %   123.7% 84.8% 135.5% 95.8% 111.2% 127.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 9.4% 7.0% 8.8% 15.9% 13.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.4 0.4 0.5 0.6 0.5 0.0 0.0   Current Ratio   0.5 0.5 0.5 0.6 0.6 0.5 0.0 0.0   Cash and cash equivalent   17.3 40.3 38.7 40.8 42.6 75.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,613.0 -2,638.2 -3,380.6 -2,589.5 -2,801.2 -4,705.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   282 304 272 573 374 408 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   282 304 272 573 412 408 0 0   EBIT / employee   84 128 66 226 142 176 0 0   Net earnings / employee   32 64 14 106 27 63 0 0