Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØRNENES KARTEL 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   11.3% 9.2% 13.4% 18.8% 16.8% 15.4% 10.8% 10.8%   Credit score (0-100)   23 27 16 6 9 13 23 23   Credit rating   BB BB BB B BB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,376 2,423 1,250 -688 -2,000 -4,024 0.0 0.0   EBITDA   -2,644 -2,125 -4,131 -7,944 -9,573 -12,038 0.0 0.0   EBIT   -2,737 -2,222 -4,241 -8,061 -9,681 -12,156 0.0 0.0   Pre-tax profit (PTP)   -3,000.0 -2,430.6 -4,890.2 -8,574.7 -10,336.0 -13,316.1 0.0 0.0   Net earnings   -2,374.0 -1,916.9 -4,786.6 -8,574.7 -11,021.3 -13,316.1 0.0 0.0   Pre-tax profit without non-rec. items   -3,000 -2,431 -4,890 -8,575 -10,336 -13,316 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   127 362 320 203 265 146 0.0 0.0   Shareholders equity total   2,375 458 672 96.8 75.5 759 709 709   Interest-bearing liabilities   6,817 10,906 9,150 8,010 5,939 5,766 0.0 0.0   Balance sheet total (assets)   11,495 14,382 14,215 11,687 9,967 10,419 709 709   Net Debt   6,061 9,133 8,354 7,452 5,092 5,047 -709 -709     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,376 2,423 1,250 -688 -2,000 -4,024 0.0 0.0   Gross profit growth   8.3% 76.1% -48.4% 0.0% -190.6% -101.2% 0.0% 0.0%   Employees   14 18 20 22 22 22 0 0   Employee growth %   16.7% 28.6% 11.1% 10.0% 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)   11,495 14,382 14,215 11,687 9,967 10,419 709 709   Balance sheet change%   40.3% 25.1% -1.2% -17.8% -14.7% 4.5% -93.2% 0.0%   Added value   -2,644.3 -2,125.2 -4,130.7 -7,944.1 -9,563.6 -12,037.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 138 -153 -234 -45 -238 -146 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -198.9% -91.7% -339.3% 1,170.9% 484.0% 302.1% 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 %   -29.4% -17.9% -33.1% -64.8% -92.0% -122.6% 0.0% 0.0%   ROI %   -37.7% -22.1% -42.8% -90.2% -141.1% -199.2% 0.0% 0.0%   ROE %   -152.0% -135.3% -847.4% -2,232.1% -12,791.3% -3,189.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   20.7% 3.2% 4.7% 0.8% 0.8% 7.3% 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, %   -229.2% -429.7% -202.3% -93.8% -53.2% -41.9% 0.0% 0.0%   Gearing %   287.0% 2,380.3% 1,362.6% 8,274.4% 7,863.5% 759.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.3% 1.6% 2.1% 5.4% 14.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.2 0.2 0.2 0.4 0.0 0.0   Current Ratio   1.2 0.9 1.0 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   756.1 1,772.6 795.4 557.3 846.4 718.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,683.4 -734.5 12.7 -1,141.4 -1,357.5 -467.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -189 -118 -207 -361 -435 -547 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -189 -118 -207 -361 -435 -547 0 0   EBIT / employee   -195 -123 -212 -366 -440 -553 0 0   Net earnings / employee   -170 -106 -239 -390 -501 -605 0 0