Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bomholts-Beslagsmedie 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   0.0% 0.0% 13.6% 9.6% 6.9% 16.6% 15.2% 15.0%   Credit score (0-100)   0 0 16 24 34 9 13 14   Credit rating   N/A N/A BB BB BBB 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,438 556 784 617 0.0 0.0   EBITDA   0.0 0.0 295 66.2 99.3 -121 0.0 0.0   EBIT   0.0 0.0 257 27.7 60.9 -160 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 258.0 23.0 59.7 -163.1 0.0 0.0   Net earnings   0.0 0.0 200.8 17.6 46.0 -162.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 258 23.0 59.7 -163 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 189 154 119 84.5 0.0 0.0   Shareholders equity total   0.0 0.0 241 108 155 -8.1 -48.1 -48.1   Interest-bearing liabilities   0.0 0.0 58.1 165 71.7 68.6 58.6 58.6   Balance sheet total (assets)   0.0 0.0 589 473 455 359 10.5 10.5   Net Debt   0.0 0.0 -42.9 140 51.3 50.5 58.6 58.6     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 1,438 556 784 617 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -61.4% 41.1% -21.3% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   0 0 589 473 455 359 11 11   Balance sheet change%   0.0% 0.0% 0.0% -19.8% -3.8% -21.2% -97.1% 0.0%   Added value   0.0 0.0 295.1 66.2 99.5 -121.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 172 -77 -77 -77 -84 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% 17.9% 5.0% 7.8% -25.9% 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 %   0.0% 0.0% 44.0% 5.7% 13.6% -38.9% 0.0% 0.0%   ROI %   0.0% 0.0% 108.6% 11.7% 25.1% -108.2% 0.0% 0.0%   ROE %   0.0% 0.0% 83.4% 10.1% 35.0% -63.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 34.0% 22.9% 33.9% -2.2% -82.0% -82.0%   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, %   0.0% 0.0% -14.6% 211.4% 51.7% -41.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 24.1% 152.4% 46.4% -851.6% -121.9% -121.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.6% 6.4% 2.7% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.7 0.4 0.6 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.6 0.8 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 101.0 25.3 20.4 18.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 -38.5 -132.3 -47.4 -172.1 -29.3 -29.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 295 66 99 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 295 66 99 -121 0 0   EBIT / employee   0 0 257 28 61 -160 0 0   Net earnings / employee   0 0 201 18 46 -163 0 0