Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bonzer 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% 1.2% 1.2%   Bankruptcy risk   6.5% 5.8% 3.4% 4.4% 10.0% 17.2% 16.2% 16.0%   Credit score (0-100)   38 41 54 46 24 8 11 12   Credit rating   BBB BBB BBB BBB 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)  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   1,177 2,678 8,295 15,801 17,851 12,153 0.0 0.0   EBITDA   154 104 632 188 -457 -2,664 0.0 0.0   EBIT   150 98.1 599 -43.9 -817 -3,095 0.0 0.0   Pre-tax profit (PTP)   148.9 91.9 584.6 -54.9 -1,086.0 -3,842.1 0.0 0.0   Net earnings   114.1 64.5 450.3 -46.2 -895.0 -3,142.6 0.0 0.0   Pre-tax profit without non-rec. items   149 91.9 585 -54.9 -1,086 -3,842 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   9.2 17.4 204 462 931 594 0.0 0.0   Shareholders equity total   114 179 629 183 -712 -855 -1,009 -1,009   Interest-bearing liabilities   0.0 0.0 0.0 79.4 969 1,257 1,009 1,009   Balance sheet total (assets)   465 665 4,773 8,714 7,777 6,820 0.0 0.0   Net Debt   -292 -350 -3,690 -2,565 705 1,251 1,009 1,009     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   1,177 2,678 8,295 15,801 17,851 12,153 0.0 0.0   Gross profit growth   0.0% 127.6% 209.7% 90.5% 13.0% -31.9% -100.0% 0.0%   Employees   4 8 20 41 45 36 0 0   Employee growth %   0.0% 100.0% 150.0% 105.0% 9.8% -20.0% -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)   465 665 4,773 8,714 7,777 6,820 0 0   Balance sheet change%   0.0% 43.0% 617.3% 82.6% -10.7% -12.3% -100.0% 0.0%   Added value   154.3 104.4 631.8 187.5 -585.6 -2,663.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4 2 154 26 346 -868 -731 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 3.0 -1.0 -2.0 -3.0 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 (%)   12.7% 3.7% 7.2% -0.3% -4.6% -25.5% 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 %   32.1% 17.5% 22.1% -0.3% -8.2% -32.5% 0.0% 0.0%   ROI %   131.1% 54.8% 105.3% -2.1% -78.6% -302.6% 0.0% 0.0%   ROE %   100.0% 44.1% 111.5% -11.4% -22.5% -43.1% 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 %   24.5% 26.8% 13.2% 2.1% -8.4% -11.1% -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, %   -189.2% -335.6% -584.0% -1,367.7% -154.3% -47.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 43.5% -136.1% -147.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 92.1% 72.3% 42.6% 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   1.3 1.3 1.1 0.9 0.8 0.7 0.0 0.0   Current Ratio   1.3 1.3 1.1 0.9 0.8 0.7 0.0 0.0   Cash and cash equivalent   291.9 350.3 3,689.5 2,644.1 264.0 5.5 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   104.8 117.1 463.6 -815.7 -1,425.0 -1,971.1 -504.3 -504.3   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   39 13 32 5 -13 -74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 13 32 5 -10 -74 0 0   EBIT / employee   37 12 30 -1 -18 -86 0 0   Net earnings / employee   29 8 23 -1 -20 -87 0 0