Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOTJEK STRUER 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% 2.0% 2.0%   Bankruptcy risk   1.1% 0.8% 0.9% 1.0% 1.0% 0.8% 6.6% 6.4%   Credit score (0-100)   85 92 88 86 87 89 36 37   Credit rating   A AA A A A AA BBB BBB   Credit limit (kDKK)   76.4 291.0 343.5 393.5 171.4 299.3 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   1,356 2,038 2,523 3,105 2,003 2,203 0.0 0.0   EBITDA   488 1,190 1,684 2,019 967 1,076 0.0 0.0   EBIT   342 1,044 1,482 1,833 714 815 0.0 0.0   Pre-tax profit (PTP)   312.5 1,295.0 1,774.6 2,133.4 951.2 1,065.3 0.0 0.0   Net earnings   227.7 1,063.2 1,437.7 1,715.5 790.0 991.0 0.0 0.0   Pre-tax profit without non-rec. items   312 1,295 1,775 2,133 951 1,065 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   0.0 0.0 0.0 0.0 618 285 0.0 0.0   Shareholders equity total   1,854 2,668 3,605 5,321 2,111 2,602 783 783   Interest-bearing liabilities   0.0 0.0 0.0 0.7 1,450 1,134 0.0 0.0   Balance sheet total (assets)   2,376 3,382 4,865 6,352 4,262 4,602 783 783   Net Debt   -310 -164 -862 -185 1,239 449 -715 -715     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   1,356 2,038 2,523 3,105 2,003 2,203 0.0 0.0   Gross profit growth   28.9% 50.3% 23.8% 23.1% -35.5% 10.0% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 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)   2,376 3,382 4,865 6,352 4,262 4,602 783 783   Balance sheet change%   -16.2% 42.3% 43.9% 30.6% -32.9% 8.0% -83.0% 0.0%   Added value   488.1 1,190.3 1,684.2 2,019.0 899.5 1,076.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -293 -293 -348 -332 218 -739 -285 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 (%)   25.2% 51.2% 58.7% 59.0% 35.6% 37.0% 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 %   12.1% 45.7% 42.0% 38.0% 18.4% 24.1% 0.0% 0.0%   ROI %   15.7% 56.2% 53.7% 46.8% 20.8% 27.6% 0.0% 0.0%   ROE %   12.2% 47.0% 45.8% 38.4% 21.3% 42.1% 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 %   78.0% 78.9% 74.1% 83.8% 49.5% 56.5% 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, %   -63.5% -13.8% -51.2% -9.2% 128.1% 41.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 68.7% 43.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.6% 0.2% 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   2.6 3.1 2.9 5.1 1.4 1.5 0.0 0.0   Current Ratio   2.6 3.1 2.9 5.1 1.4 1.5 0.0 0.0   Cash and cash equivalent   310.2 164.5 862.1 186.0 210.8 684.5 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   697.0 1,365.8 2,235.7 3,946.1 610.5 909.4 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   488 595 842 1,010 450 538 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   488 595 842 1,010 484 538 0 0   EBIT / employee   342 522 741 917 357 408 0 0   Net earnings / employee   228 532 719 858 395 496 0 0