Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIZVIT CONSULTING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.9% 8.9% 20.0% 19.5% 11.8% 21.5% 19.9% 19.9%   Credit score (0-100)   26 29 6 6 19 4 6 6   Credit rating   BB BB B B BB B B B   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   1,232 918 -186 -144 -31.9 -16.9 0.0 0.0   EBITDA   249 -91.9 -399 -150 -32.1 -16.9 0.0 0.0   EBIT   249 -91.9 -399 -150 -32.1 -16.9 0.0 0.0   Pre-tax profit (PTP)   72.7 -63.0 -327.2 -193.5 50.3 6.6 0.0 0.0   Net earnings   51.9 -49.7 -331.3 -193.5 50.3 6.6 0.0 0.0   Pre-tax profit without non-rec. items   72.7 -63.0 -327 -194 50.3 6.6 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   274 74.6 143 69.7 120 127 76.6 76.6   Interest-bearing liabilities   840 869 373 317 353 0.0 0.0 0.0   Balance sheet total (assets)   1,398 1,194 537 406 500 135 76.6 76.6   Net Debt   108 59.0 320 302 333 -30.4 -76.6 -76.6     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   1,232 918 -186 -144 -31.9 -16.9 0.0 0.0   Gross profit growth   -18.9% -25.5% 0.0% 22.9% 77.8% 47.1% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,398 1,194 537 406 500 135 77 77   Balance sheet change%   0.8% -14.6% -55.0% -24.4% 23.2% -73.1% -43.1% 0.0%   Added value   249.3 -91.9 -399.0 -149.9 -32.1 -16.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   20.2% -10.0% 214.1% 104.3% 100.5% 100.0% 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 %   18.7% -1.9% -33.7% -28.9% 18.6% 4.4% 0.0% 0.0%   ROI %   24.4% -2.3% -40.0% -30.2% 19.6% 4.7% 0.0% 0.0%   ROE %   11.6% -28.5% -304.3% -181.8% 53.0% 5.3% 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 %   19.6% 6.2% 26.7% 17.2% 24.0% 94.0% 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, %   43.1% -64.2% -80.2% -201.6% -1,038.1% 180.2% 0.0% 0.0%   Gearing %   306.3% 1,165.7% 260.1% 455.2% 294.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.3% 4.5% 5.7% 16.6% 10.2% 4.3% 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   1.0 0.7 0.1 0.1 0.1 16.8 0.0 0.0   Current Ratio   1.0 0.7 0.1 0.1 0.1 16.8 0.0 0.0   Cash and cash equivalent   732.7 810.1 52.4 15.0 19.8 30.4 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   -40.7 -305.5 -340.6 -318.3 -358.6 126.6 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  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   249 -92 -399 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   249 -92 -399 0 0 0 0 0   EBIT / employee   249 -92 -399 0 0 0 0 0   Net earnings / employee   52 -50 -331 0 0 0 0 0