Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bøttcher Biler ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1%   Bankruptcy risk   2.8% 4.2% 2.3% 1.7% 1.9% 2.3% 10.5% 12.0%   Credit score (0-100)   61 50 66 73 68 65 22 20   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 3.1 0.8 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   727 322 827 1,145 2,053 545 0.0 0.0   EBITDA   272 -27.3 455 792 1,437 241 0.0 0.0   EBIT   272 -27.3 455 792 1,437 241 0.0 0.0   Pre-tax profit (PTP)   254.2 -55.1 424.1 736.9 1,373.0 175.7 0.0 0.0   Net earnings   197.3 -55.1 341.2 573.7 1,069.7 135.9 0.0 0.0   Pre-tax profit without non-rec. items   254 -55.1 424 737 1,373 176 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   767 612 953 1,471 2,385 2,521 2,471 2,471   Interest-bearing liabilities   563 514 518 547 229 518 0.0 0.0   Balance sheet total (assets)   1,818 1,227 1,838 2,684 4,234 3,657 2,471 2,471   Net Debt   277 264 -393 -744 -1,536 -733 -2,471 -2,471     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   727 322 827 1,145 2,053 545 0.0 0.0   Gross profit growth   -25.8% -55.7% 156.9% 38.5% 79.3% -73.5% -100.0% 0.0%   Employees   1 0 1 1 1 1 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)   1,818 1,227 1,838 2,684 4,234 3,657 2,471 2,471   Balance sheet change%   18.3% -32.5% 49.8% 46.1% 57.7% -13.6% -32.4% 0.0%   Added value   271.8 -27.3 454.5 791.6 1,437.2 241.5 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   37.4% -8.5% 55.0% 69.1% 70.0% 44.3% 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 %   16.2% -1.8% 29.7% 35.0% 41.6% 6.1% 0.0% 0.0%   ROI %   21.6% -2.2% 35.0% 45.4% 62.1% 8.5% 0.0% 0.0%   ROE %   27.4% -8.0% 43.6% 47.3% 55.5% 5.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   48.6% 49.9% 51.9% 57.6% 56.4% 68.9% 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, %   102.1% -968.6% -86.4% -94.0% -106.8% -303.5% 0.0% 0.0%   Gearing %   73.4% 84.0% 54.4% 37.2% 9.6% 20.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 5.2% 5.9% 10.3% 16.5% 17.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.5 0.6 1.4 1.7 1.2 1.2 0.0 0.0   Current Ratio   2.2 2.5 2.7 2.5 2.7 3.3 0.0 0.0   Cash and cash equivalent   285.8 249.7 911.1 1,291.0 1,764.4 1,251.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   978.8 718.8 1,142.9 1,604.7 2,658.0 2,530.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   272 0 455 792 1,437 241 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   272 0 455 792 1,437 241 0 0   EBIT / employee   272 0 455 792 1,437 241 0 0   Net earnings / employee   197 0 341 574 1,070 136 0 0