Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOX IT DESIGN 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 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   6.3% 17.7% 23.4% 4.2% 5.9% 18.5% 16.9% 16.8%   Credit score (0-100)   39 9 4 47 39 7 10 10   Credit rating   BBB B B BBB BBB B BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -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   907 -1,412 421 2,023 1,338 323 0.0 0.0   EBITDA   45.7 -3,278 -1,077 976 581 -287 0.0 0.0   EBIT   -689 -5,021 -1,283 965 563 -305 0.0 0.0   Pre-tax profit (PTP)   -925.6 -5,306.1 -1,602.2 712.2 428.7 -558.8 0.0 0.0   Net earnings   -719.9 -5,056.0 -1,302.2 1,103.1 330.7 -1,151.7 0.0 0.0   Pre-tax profit without non-rec. items   -926 -5,306 -1,602 712 429 -559 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   205 76.7 2.5 81.7 63.7 45.7 0.0 0.0   Shareholders equity total   517 -4,539 -4,292 -1,469 -1,138 -2,290 -2,390 -2,390   Interest-bearing liabilities   1,329 5,185 3,397 2,076 1,927 2,174 2,390 2,390   Balance sheet total (assets)   5,843 3,212 3,117 2,833 2,251 794 0.0 0.0   Net Debt   1,329 5,185 3,393 2,076 1,925 2,169 2,390 2,390     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   907 -1,412 421 2,023 1,338 323 0.0 0.0   Gross profit growth   -63.5% 0.0% 0.0% 380.6% -33.9% -75.9% -100.0% 0.0%   Employees   2 5 2 3 2 2 0 0   Employee growth %   0.0% 150.0% -60.0% 50.0% -33.3% 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)   5,843 3,212 3,117 2,833 2,251 794 0 0   Balance sheet change%   15.7% -45.0% -2.9% -9.1% -20.5% -64.7% -100.0% 0.0%   Added value   45.7 -3,278.0 -1,076.7 975.7 573.8 -287.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -665 -3,472 -281 68 -36 -36 -46 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 -1.0 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 (%)   -76.0% 355.5% -304.8% 47.7% 42.1% -94.4% 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 %   -12.6% -73.9% -16.9% 16.9% 17.2% -9.1% 0.0% 0.0%   ROI %   -24.3% -109.6% -29.9% 36.2% 33.1% -14.3% 0.0% 0.0%   ROE %   -136.6% -271.2% -41.2% 37.1% 13.0% -75.6% 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 %   8.8% -58.6% -57.9% -34.1% -33.6% -74.2% -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, %   2,909.0% -158.2% -315.1% 212.7% 331.4% -755.1% 0.0% 0.0%   Gearing %   257.1% -114.2% -79.2% -141.3% -169.4% -94.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.8% 8.8% 7.4% 10.1% 11.7% 12.9% 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   0.3 0.3 0.4 0.7 0.8 0.1 0.0 0.0   Current Ratio   1.3 0.7 0.7 1.1 1.2 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.6 4.6 0.0 2.0 4.9 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   836.6 -1,323.5 -1,049.1 140.9 380.8 -859.2 -1,194.8 -1,194.8   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   23 -656 -538 325 287 -144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 -656 -538 325 290 -144 0 0   EBIT / employee   -344 -1,004 -642 322 281 -153 0 0   Net earnings / employee   -360 -1,011 -651 368 165 -576 0 0