Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Betty Boo 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   13.8% 21.2% 4.7% 3.8% 2.6% 3.2% 10.9% 10.9%   Credit score (0-100)   17 5 45 49 61 55 22 22   Credit rating   BB B BBB BBB BBB BBB 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)  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   770 684 1,492 2,531 2,062 2,736 0.0 0.0   EBITDA   -90.6 -156 719 381 295 199 0.0 0.0   EBIT   -116 -181 694 365 282 187 0.0 0.0   Pre-tax profit (PTP)   -145.2 -221.1 663.3 351.3 274.2 184.8 0.0 0.0   Net earnings   -119.0 -238.2 572.7 271.8 211.4 142.0 0.0 0.0   Pre-tax profit without non-rec. items   -145 -221 663 351 274 185 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   64.5 39.3 14.1 58.2 46.1 34.0 0.0 0.0   Shareholders equity total   11.0 -227 345 617 829 971 931 931   Interest-bearing liabilities   378 387 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   961 803 1,498 1,698 1,612 2,165 931 931   Net Debt   366 378 -756 -763 -858 -1,279 -931 -931     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   770 684 1,492 2,531 2,062 2,736 0.0 0.0   Gross profit growth   -18.9% -11.1% 118.1% 69.6% -18.5% 32.7% -100.0% 0.0%   Employees   3 3 3 4 4 6 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 0.0% 40.0% -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)   961 803 1,498 1,698 1,612 2,165 931 931   Balance sheet change%   13.2% -16.4% 86.6% 13.4% -5.1% 34.3% -57.0% 0.0%   Added value   -90.6 -155.9 719.2 381.3 298.8 199.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -50 -50 28 -24 -24 -34 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -15.0% -26.5% 46.5% 14.4% 13.7% 6.8% 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 %   -12.8% -18.2% 54.9% 22.8% 17.1% 10.0% 0.0% 0.0%   ROI %   -33.4% -46.6% 188.7% 75.4% 39.0% 21.0% 0.0% 0.0%   ROE %   -168.7% -58.5% 99.7% 56.5% 29.2% 15.8% 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 %   1.1% -22.1% 23.1% 36.3% 51.4% 44.8% 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, %   -403.9% -242.7% -105.1% -200.1% -291.4% -641.7% 0.0% 0.0%   Gearing %   3,433.3% -170.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 10.4% 15.9% 0.0% 0.0% 0.0% 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   0.1 0.1 0.8 1.0 1.2 1.3 0.0 0.0   Current Ratio   0.9 0.7 1.3 1.5 2.0 1.8 0.0 0.0   Cash and cash equivalent   12.5 8.8 756.1 762.9 858.5 1,279.1 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   -53.5 -266.5 334.5 561.6 785.1 938.6 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 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   -30 -52 240 95 75 36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -30 -52 240 95 74 36 0 0   EBIT / employee   -39 -60 231 91 71 33 0 0   Net earnings / employee   -40 -79 191 68 53 25 0 0