Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUXBOM Gulvmontage ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... 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   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   11.5% 7.7% 10.8% 6.7% 6.4% 6.1% 11.1% 10.9%   Credit score (0-100)   22 32 21 35 36 39 22 22   Credit rating   BB BB BB 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)  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   1,467 1,263 965 2,133 801 420 0.0 0.0   EBITDA   135 101 1.1 1,072 -346 -298 0.0 0.0   EBIT   135 101 1.1 1,072 -351 -328 0.0 0.0   Pre-tax profit (PTP)   47.1 98.3 -1.6 1,069.0 -350.4 -301.0 0.0 0.0   Net earnings   47.1 75.6 -13.1 832.1 -273.3 -235.4 0.0 0.0   Pre-tax profit without non-rec. items   47.1 98.3 -1.6 1,069 -350 -301 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   0.0 0.0 0.0 0.0 141 112 0.0 0.0   Shareholders equity total   47.1 123 69.6 902 1,128 893 853 853   Interest-bearing liabilities   0.0 1.0 19.7 12.8 0.0 0.0 0.0 0.0   Balance sheet total (assets)   248 809 714 1,873 1,626 1,097 853 853   Net Debt   -120 -569 -207 -1,180 -884 -200 -853 -853     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,467 1,263 965 2,133 801 420 0.0 0.0   Gross profit growth   301.4% -13.9% -23.6% 121.1% -62.4% -47.6% -100.0% 0.0%   Employees   0 0 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   248 809 714 1,873 1,626 1,097 853 853   Balance sheet change%   344.0% 225.7% -11.8% 162.5% -13.2% -32.5% -22.2% 0.0%   Added value   134.9 100.8 1.1 1,072.3 -351.3 -298.5 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 0 0 136 -58 -112 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 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 (%)   9.2% 8.0% 0.1% 50.3% -43.9% -78.1% 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 %   88.7% 19.1% 0.2% 82.9% -19.9% -22.0% 0.0% 0.0%   ROI %   262.0% 118.1% 1.1% 213.6% -34.1% -29.6% 0.0% 0.0%   ROE %   91.5% 89.1% -13.6% 171.3% -26.9% -23.3% 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 %   19.0% 15.2% 9.8% 48.1% 69.4% 81.4% 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, %   -89.0% -564.1% -18,046.7% -110.1% 255.2% 67.0% 0.0% 0.0%   Gearing %   0.0% 0.8% 28.3% 1.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 511.9% 26.3% 20.2% 31.2% 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   1.2 1.2 1.1 1.9 3.0 4.8 0.0 0.0   Current Ratio   1.2 1.2 1.1 1.9 3.0 4.8 0.0 0.0   Cash and cash equivalent   120.1 569.9 227.1 1,193.0 884.3 200.0 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   47.1 122.7 69.6 901.7 987.3 781.1 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 1 536 -351 -298 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1 536 -346 -298 0 0   EBIT / employee   0 0 1 536 -351 -328 0 0   Net earnings / employee   0 0 -7 416 -273 -235 0 0