Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØRNEMUSEET 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 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% 1.5% 1.5%   Bankruptcy risk   16.4% 21.6% 13.2% 16.7% 15.1% 16.1% 17.3% 17.3%   Credit score (0-100)   12 5 17 9 13 10 9 9   Credit rating   BB B BB BB 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   664 840 781 1,047 1,072 1,294 1,294 1,294   Gross profit   664 840 781 872 871 1,108 0.0 0.0   EBITDA   -36.6 -128 29.0 -52.0 -30.6 3.2 0.0 0.0   EBIT   -36.6 -128 29.0 -52.0 -30.6 3.2 0.0 0.0   Pre-tax profit (PTP)   -36.7 -128.6 28.3 -52.7 -31.0 3.3 0.0 0.0   Net earnings   -36.7 -128.6 28.3 -52.7 -31.0 3.3 0.0 0.0   Pre-tax profit without non-rec. items   -36.7 -129 28.3 -52.7 -31.0 3.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -910 -1,040 -1,012 -1,067 -1,096 -1,123 -1,173 -1,173   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 1,173 1,173   Balance sheet total (assets)   68.9 60.3 127 50.0 115 73.6 0.0 0.0   Net Debt   -52.1 -39.3 -114 -36.8 -102 -23.7 1,173 1,173     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   664 840 781 1,047 1,072 1,294 1,294 1,294   Net sales growth   13.2% 26.5% -7.0% 33.9% 2.4% 20.7% 0.0% 0.0%   Gross profit   664 840 781 872 871 1,108 0.0 0.0   Gross profit growth   13.2% 26.5% -7.0% 11.6% -0.1% 27.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   69 60 127 50 115 74 0 0   Balance sheet change%   -3.5% -12.6% 111.3% -60.7% 130.3% -36.1% -100.0% 0.0%   Added value   -36.6 -128.1 29.0 -52.0 -30.6 3.2 0.0 0.0   Added value %   -5.5% -15.2% 3.7% -5.0% -2.9% 0.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 -1.0 -2.0 1.0 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 %   -5.5% -15.2% 3.7% -5.0% -2.9% 0.2% 0.0% 0.0%   EBIT %   -5.5% -15.2% 3.7% -5.0% -2.9% 0.2% 0.0% 0.0%   EBIT to gross profit (%)   -5.5% -15.2% 3.7% -6.0% -3.5% 0.3% 0.0% 0.0%   Net Earnings %   -5.5% -15.3% 3.6% -5.0% -2.9% 0.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -5.5% -15.3% 3.6% -5.0% -2.9% 0.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   -5.5% -15.3% 3.6% -5.0% -2.9% 0.3% 0.0% 0.0%   ROA %   -3.8% -12.3% 2.6% -4.6% -2.6% 0.3% 0.0% 0.0%   ROI %   491.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   -52.2% -199.1% 30.2% -59.4% -37.6% 3.5% 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 %   -93.0% -94.5% -88.8% -95.5% -90.5% -93.9% -100.0% -100.0%   Relative indebtedness %   147.3% 131.0% 145.8% 106.7% 113.0% 92.5% 90.7% 90.7%   Relative net indebtedness %   139.5% 126.4% 131.2% 103.2% 103.6% 90.7% 90.7% 90.7%   Net int. bear. debt to EBITDA, %   142.2% 30.7% -393.6% 70.8% 331.9% -741.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 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 0.1 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   52.1 39.3 114.2 36.8 101.6 23.7 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)   9.2 9.1 6.2 4.6 4.6 14.1 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 %   10.4% 7.2% 16.3% 4.8% 10.8% 5.7% 0.0% 0.0%   Net working capital   -909.6 -1,040.4 -1,012.0 -1,066.6 -1,096.0 -1,123.5 -586.7 -586.7   Net working capital %   -136.9% -123.9% -129.5% -101.9% -102.3% -86.8% -45.4% -45.4%   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0