Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THOMAS BODEKÆR HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.2% 1.1% 1.1% 0.9% 1.0% 8.1% 7.9%   Credit score (0-100)   78 83 84 83 89 85 30 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   21.5 126.4 274.0 328.5 667.8 536.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   686 1,322 1,066 1,321 1,162 1,093 1,093 1,093   Gross profit   678 1,309 1,060 1,315 1,150 1,082 0.0 0.0   EBITDA   678 1,309 1,060 1,315 1,150 1,082 0.0 0.0   EBIT   678 1,309 1,060 1,315 1,150 1,082 0.0 0.0   Pre-tax profit (PTP)   689.0 1,401.7 1,090.3 1,657.4 642.9 1,260.0 0.0 0.0   Net earnings   688.6 1,384.1 1,084.9 1,578.3 757.1 1,219.1 0.0 0.0   Pre-tax profit without non-rec. items   689 1,402 1,090 1,657 643 1,260 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,477 4,661 5,635 7,013 7,570 8,589 7,109 7,109   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,566 5,003 6,061 7,428 7,945 8,867 7,109 7,109   Net Debt   -2,198 -1,863 -3,793 -3,922 -4,346 -4,150 -7,109 -7,109     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   686 1,322 1,066 1,321 1,162 1,093 1,093 1,093   Net sales growth   -39.5% 92.7% -19.4% 24.0% -12.0% -6.0% 0.0% 0.0%   Gross profit   678 1,309 1,060 1,315 1,150 1,082 0.0 0.0   Gross profit growth   -39.9% 93.2% -19.1% 24.0% -12.5% -6.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,566 5,003 6,061 7,428 7,945 8,867 7,109 7,109   Balance sheet change%   9.4% 9.6% 21.1% 22.6% 7.0% 11.6% -19.8% 0.0%   Added value   677.7 1,309.3 1,059.8 1,314.7 1,150.3 1,081.7 0.0 0.0   Added value %   98.8% 99.1% 99.5% 99.5% 99.0% 99.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   98.8% 99.1% 99.5% 99.5% 99.0% 99.0% 0.0% 0.0%   EBIT %   98.8% 99.1% 99.5% 99.5% 99.0% 99.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   100.4% 104.7% 101.8% 119.5% 65.2% 111.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.4% 104.7% 101.8% 119.5% 65.2% 111.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.4% 106.0% 102.3% 125.5% 55.3% 115.3% 0.0% 0.0%   ROA %   16.0% 29.3% 19.7% 25.1% 15.2% 15.3% 0.0% 0.0%   ROI %   16.2% 30.7% 21.2% 26.8% 16.0% 15.9% 0.0% 0.0%   ROE %   16.4% 30.3% 21.1% 25.0% 10.4% 15.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   98.0% 93.2% 93.0% 94.4% 95.3% 96.9% 100.0% 100.0%   Relative indebtedness %   13.0% 25.9% 39.9% 31.4% 32.2% 25.4% 0.0% 0.0%   Relative net indebtedness %   -307.4% -115.0% -316.0% -265.5% -341.8% -354.4% -650.6% -650.6%   Net int. bear. debt to EBITDA, %   -324.4% -142.3% -357.9% -298.3% -377.9% -383.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   164.0 178.8 13.6 107.1 19.7 243.0 0.0 0.0   Current Ratio   164.0 178.8 13.6 107.1 19.7 243.0 0.0 0.0   Cash and cash equivalent   2,198.3 1,862.6 3,792.8 3,921.8 4,346.4 4,150.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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)   384.9 165.3 0.0 325.7 175.6 186.6 0.0 0.0   Current assets / Net sales %   441.4% 212.8% 441.9% 438.1% 533.7% 657.0% 650.6% 650.6%   Net working capital   1,521.3 1,245.8 2,780.2 2,285.2 2,963.5 3,521.9 0.0 0.0   Net working capital %   221.8% 94.3% 260.9% 173.0% 255.0% 322.3% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   686 1,322 1,066 1,321 1,162 1,093 0 0   Added value / employee   678 1,309 1,060 1,315 1,150 1,082 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   678 1,309 1,060 1,315 1,150 1,082 0 0   EBIT / employee   678 1,309 1,060 1,315 1,150 1,082 0 0   Net earnings / employee   689 1,384 1,085 1,578 757 1,219 0 0