Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUNDGAARD BILER 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 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% 2.9% 2.9%   Bankruptcy risk   1.1% 1.7% 1.4% 1.5% 1.6% 1.4% 9.6% 9.4%   Credit score (0-100)   85 74 78 75 73 77 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   83.1 1.7 18.4 11.5 4.3 30.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   1,263 941 1,009 1,181 1,299 1,087 0.0 0.0   EBITDA   555 234 287 216 326 425 0.0 0.0   EBIT   489 156 212 149 273 356 0.0 0.0   Pre-tax profit (PTP)   479.3 144.1 202.3 136.7 263.6 356.5 0.0 0.0   Net earnings   370.9 108.3 153.9 106.4 205.2 273.0 0.0 0.0   Pre-tax profit without non-rec. items   479 144 202 137 264 356 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   1,526 1,547 1,505 1,462 1,478 1,438 0.0 0.0   Shareholders equity total   1,670 1,725 1,823 1,873 2,021 2,235 2,094 2,094   Interest-bearing liabilities   928 623 563 559 83.8 247 0.0 0.0   Balance sheet total (assets)   2,907 2,702 2,722 2,766 2,596 2,984 2,094 2,094   Net Debt   171 -142 -81.8 -230 -718 -875 -2,094 -2,094     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   1,263 941 1,009 1,181 1,299 1,087 0.0 0.0   Gross profit growth   57.3% -25.5% 7.2% 17.0% 10.0% -16.3% -100.0% 0.0%   Employees   2 1 2 2 1 1 0 0   Employee growth %   0.0% -50.0% 100.0% 0.0% -50.0% 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)   2,907 2,702 2,722 2,766 2,596 2,984 2,094 2,094   Balance sheet change%   13.9% -7.1% 0.8% 1.6% -6.1% 15.0% -29.8% 0.0%   Added value   555.3 233.7 287.4 216.1 340.6 424.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -82 -56 -119 -110 -37 -108 -1,438 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 (%)   38.7% 16.6% 21.0% 12.6% 21.0% 32.8% 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 %   17.9% 5.6% 7.8% 5.4% 10.2% 12.8% 0.0% 0.0%   ROI %   20.0% 6.4% 8.9% 6.2% 12.0% 15.6% 0.0% 0.0%   ROE %   24.5% 6.4% 8.7% 5.8% 10.5% 12.8% 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 %   57.5% 63.8% 67.0% 67.7% 77.9% 74.9% 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, %   30.9% -60.7% -28.5% -106.5% -220.2% -205.9% 0.0% 0.0%   Gearing %   55.6% 36.1% 30.9% 29.8% 4.1% 11.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.8% 1.6% 2.1% 3.0% 0.9% 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   1.5 2.0 1.8 2.2 1.5 1.6 0.0 0.0   Current Ratio   2.2 2.8 3.2 3.1 1.9 2.1 0.0 0.0   Cash and cash equivalent   757.2 765.2 644.6 788.6 801.8 1,121.9 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   758.6 746.5 841.7 883.4 543.3 797.1 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   278 234 144 108 341 425 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   278 234 144 108 326 425 0 0   EBIT / employee   245 156 106 74 273 356 0 0   Net earnings / employee   185 108 77 53 205 273 0 0