Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØVLINGBJERG MASKINSTATION A/S

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% 1.5% 2.1%   Bankruptcy risk   1.0% 0.9% 0.7% 1.1% 0.8% 1.0% 10.7% 12.2%   Credit score (0-100)   88 89 93 82 92 84 5 4   Credit rating   A A A BBB A A B B   Credit limit (kDKK)   292.7 389.3 599.1 227.6 637.9 480.7 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   5,808 6,174 6,565 5,370 6,489 7,399 0.0 0.0   EBITDA   2,636 2,541 2,737 2,174 3,440 3,557 0.0 0.0   EBIT   835 754 1,152 527 1,353 1,279 0.0 0.0   Pre-tax profit (PTP)   433.9 375.6 732.9 150.2 822.7 337.9 0.0 0.0   Net earnings   333.0 288.0 574.0 114.9 638.2 246.0 0.0 0.0   Pre-tax profit without non-rec. items   434 376 733 150 823 338 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   15,031 15,490 19,730 20,133 19,701 18,960 0.0 0.0   Shareholders equity total   3,983 4,271 4,845 4,960 5,598 5,844 5,344 5,344   Interest-bearing liabilities   5,145 5,284 4,106 6,719 5,362 6,498 0.0 0.0   Balance sheet total (assets)   17,653 18,008 22,633 23,854 23,864 24,302 5,344 5,344   Net Debt   5,128 5,266 4,066 6,681 5,321 6,406 -5,344 -5,344     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   5,808 6,174 6,565 5,370 6,489 7,399 0.0 0.0   Gross profit growth   19.3% 6.3% 6.3% -18.2% 20.8% 14.0% -100.0% 0.0%   Employees   8 9 9 8 6 7 0 0   Employee growth %   0.0% 12.5% 0.0% -11.1% -25.0% 16.7% -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)   17,653 18,008 22,633 23,854 23,864 24,302 5,344 5,344   Balance sheet change%   -8.0% 2.0% 25.7% 5.4% 0.0% 1.8% -78.0% 0.0%   Added value   2,636.3 2,541.4 2,736.8 2,173.9 3,000.3 3,557.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,152 -1,329 2,655 -1,244 -2,518 -3,019 -18,960 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 (%)   14.4% 12.2% 17.5% 9.8% 20.9% 17.3% 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 %   4.7% 4.5% 5.8% 2.3% 5.7% 5.3% 0.0% 0.0%   ROI %   5.0% 4.8% 6.4% 2.5% 6.0% 5.8% 0.0% 0.0%   ROE %   8.7% 7.0% 12.6% 2.3% 12.1% 4.3% 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 %   22.6% 23.7% 21.4% 20.8% 23.5% 24.0% 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, %   194.5% 207.2% 148.6% 307.3% 154.7% 180.1% 0.0% 0.0%   Gearing %   129.2% 123.7% 84.8% 135.5% 95.8% 111.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 8.1% 9.4% 7.0% 8.8% 15.9% 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   0.5 0.4 0.4 0.4 0.5 0.6 0.0 0.0   Current Ratio   0.6 0.5 0.5 0.5 0.6 0.6 0.0 0.0   Cash and cash equivalent   17.3 17.3 40.3 38.7 40.8 92.6 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   -1,980.6 -2,613.0 -2,638.2 -3,380.6 -2,589.5 -3,219.9 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 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   330 282 304 272 500 508 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   330 282 304 272 573 508 0 0   EBIT / employee   104 84 128 66 226 183 0 0   Net earnings / employee   42 32 64 14 106 35 0 0