BOYES KONSULT ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.4% 1.8% 4.5% 2.8% 2.4%  
Credit score (0-100)  55 71 45 59 63  
Credit rating  BBB A BBB BBB BBB  
Credit limit (kDKK)  0.0 0.6 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,021 1,117 666 884 1,010  
EBITDA  276 270 -83.8 130 235  
EBIT  276 270 -83.8 130 235  
Pre-tax profit (PTP)  273.6 268.1 -93.8 115.6 225.3  
Net earnings  210.2 208.8 -74.3 89.4 174.5  
Pre-tax profit without non-rec. items  274 268 -93.8 116 225  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  130 221 187 199 165  
Shareholders equity total  814 912 725 700 757  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,140 1,569 1,000 1,055 1,176  

Net Debt  -339 -791 -503 -335 -461  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,021 1,117 666 884 1,010  
Gross profit growth  16.5% 9.5% -40.4% 32.6% 14.4%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,140 1,569 1,000 1,055 1,176  
Balance sheet change%  14.8% 37.6% -36.2% 5.4% 11.5%  
Added value  276.3 270.1 -83.8 129.7 235.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -26 91 -34 12 -34  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 -1.0 1.0 2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  27.1% 24.2% -12.6% 14.7% 23.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  25.9% 19.9% -6.5% 12.6% 21.2%  
ROI %  35.7% 30.8% -10.1% 18.0% 31.7%  
ROE %  27.6% 24.2% -9.1% 12.5% 24.0%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  71.4% 58.2% 72.5% 66.4% 64.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -122.6% -293.0% 600.5% -258.4% -195.9%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  3.0 1.9 2.6 2.4 2.2  
Current Ratio  3.2 2.1 3.0 2.5 2.5  
Cash and cash equivalent  338.8 791.5 503.3 335.3 461.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  694.6 707.8 538.4 519.5 609.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 235  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 235  
EBIT / employee  0 0 0 0 235  
Net earnings / employee  0 0 0 0 174