Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUSINESS INVEST 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.7% 1.1% 2.4% 1.7% 1.7% 8.6% 8.4%   Credit score (0-100)   78 73 84 63 72 74 29 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   61.4 11.3 578.1 0.1 15.8 15.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -38.9 -40.3 -33.1 -45.7 104 98.3 0.0 0.0   EBITDA   -38.9 -40.3 -33.1 -45.7 -140 -152 0.0 0.0   EBIT   -44.2 -49.4 -44.2 -55.9 -147 -158 0.0 0.0   Pre-tax profit (PTP)   1,370.9 648.9 1,631.3 -1,361.7 670.6 754.8 0.0 0.0   Net earnings   1,103.7 519.5 1,352.8 -1,079.7 464.5 566.8 0.0 0.0   Pre-tax profit without non-rec. items   1,371 649 1,631 -1,362 671 755 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   33.8 34.8 23.8 13.6 16.4 10.4 0.0 0.0   Shareholders equity total   11,589 11,748 12,600 11,021 11,367 11,812 11,552 11,552   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,617 11,865 12,849 11,042 11,397 11,895 11,552 11,552   Net Debt   -8,834 -9,258 -9,871 -7,790 -8,566 -9,331 -11,552 -11,552     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -38.9 -40.3 -33.1 -45.7 104 98.3 0.0 0.0   Gross profit growth   -18.2% -3.8% 17.9% -38.0% 0.0% -5.5% -100.0% 0.0%   Employees   0 0 0 0 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)   11,617 11,865 12,849 11,042 11,397 11,895 11,552 11,552   Balance sheet change%   -5.7% 2.1% 8.3% -14.1% 3.2% 4.4% -2.9% 0.0%   Added value   -38.9 -40.3 -33.1 -45.7 -137.0 -152.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -8 -22 -20 -4 -12 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   113.6% 122.5% 133.4% 122.3% -141.5% -160.7% 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 %   11.6% 5.9% 7.8% 0.4% 11.2% 8.3% 0.0% 0.0%   ROI %   11.6% 6.0% 14.2% 0.0% 6.2% 6.6% 0.0% 0.0%   ROE %   9.2% 4.5% 11.1% -9.1% 4.1% 4.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.8% 99.0% 98.1% 99.8% 99.7% 99.3% 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, %   22,727.5% 22,946.8% 29,809.0% 17,042.9% 6,115.4% 6,136.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   333.6 80.1 39.9 378.2 296.7 115.8 0.0 0.0   Current Ratio   333.6 80.1 39.9 378.2 296.7 115.8 0.0 0.0   Cash and cash equivalent   8,833.7 9,257.7 9,871.3 7,789.8 8,565.7 9,331.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   373.8 702.7 455.9 995.2 1,618.6 1,211.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -137 -152 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -140 -152 0 0   EBIT / employee   0 0 0 0 -147 -158 0 0   Net earnings / employee   0 0 0 0 464 567 0 0