Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bouncing Bunny ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   0.0% 8.5% 3.4% 3.1% 6.9% 4.6% 11.2% 11.2%   Credit score (0-100)   0 30 54 54 34 45 22 22   Credit rating   N/A BB 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 255 0 0 0 0 0 0   Gross profit   0.0 676 731 461 640 1,271 0.0 0.0   EBITDA   0.0 281 395 329 55.0 521 0.0 0.0   EBIT   0.0 281 395 329 55.0 521 0.0 0.0   Pre-tax profit (PTP)   0.0 279.7 391.8 138.3 50.0 520.3 0.0 0.0   Net earnings   0.0 216.0 305.3 68.6 35.6 403.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 280 392 138 50.0 520 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 220 471 483 461 806 629 629   Interest-bearing liabilities   0.0 0.1 0.0 96.3 77.5 30.2 0.0 0.0   Balance sheet total (assets)   0.0 408 656 641 548 938 629 629   Net Debt   0.0 -222 -516 -423 -471 -791 -629 -629     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 255 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 676 731 461 640 1,271 0.0 0.0   Gross profit growth   0.0% 0.0% 8.1% -36.9% 38.8% 98.5% -100.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   0 408 656 641 548 938 629 629   Balance sheet change%   0.0% 0.0% 61.0% -2.4% -14.5% 71.1% -32.9% 0.0%   Added value   0.0 281.0 394.8 329.2 55.0 521.2 0.0 0.0   Added value %   0.0% 110.1% 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 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 110.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 110.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 41.6% 54.0% 71.4% 8.6% 41.0% 0.0% 0.0%   Net Earnings %   0.0% 84.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 84.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 109.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 68.9% 74.2% 48.3% 10.9% 70.4% 0.0% 0.0%   ROI %   0.0% 127.5% 114.3% 59.7% 11.6% 76.1% 0.0% 0.0%   ROE %   0.0% 98.0% 88.4% 14.4% 7.6% 63.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 54.1% 71.7% 75.3% 84.1% 85.9% 100.0% 100.0%   Relative indebtedness %   0.0% 73.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -13.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -79.0% -130.8% -128.4% -854.7% -151.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 20.0% 16.8% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3,588.9% 8,250.0% 363.3% 17.2% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 3.3 6.4 6.6 6.4 31.1 0.0 0.0   Current Ratio   0.0 3.3 6.4 6.6 6.4 31.1 0.0 0.0   Cash and cash equivalent   0.0 222.2 516.3 519.1 548.0 821.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 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 45.8 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 159.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 284.2 537.0 463.6 373.9 807.4 0.0 0.0   Net working capital %   0.0% 111.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 255 0 0 0 0 0 0   Added value / employee   0 281 0 329 55 521 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 281 0 329 55 521 0 0   EBIT / employee   0 281 0 329 55 521 0 0   Net earnings / employee   0 216 0 69 36 404 0 0