Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BKONLINE HOLDING 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 2019/6 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.7% 1.1% 2.0% 2.5% 2.7% 0.9% 19.2% 19.2%   Credit score (0-100)   74 86 68 61 60 88 7 7   Credit rating   A A A BBB BBB A B B   Credit limit (kDKK)   0.2 21.9 0.1 0.0 0.0 36.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   84 0 0 0 0 0 0 0   Gross profit   83.1 -1.4 -4.0 -3.8 -4.6 -3.5 0.0 0.0   EBITDA   83.1 -1.4 -4.0 -3.8 -4.6 -3.5 0.0 0.0   EBIT   83.1 -1.4 -4.0 -3.8 -4.6 -3.5 0.0 0.0   Pre-tax profit (PTP)   73.7 274.8 34.4 -103.6 -56.8 131.3 0.0 0.0   Net earnings   76.0 277.9 34.8 -101.6 -56.8 131.3 0.0 0.0   Pre-tax profit without non-rec. items   73.7 275 34.4 -104 -56.8 131 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 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   206 484 519 417 360 492 14.5 14.5   Interest-bearing liabilities   209 218 352 334 269 423 0.0 0.0   Balance sheet total (assets)   476 802 914 753 630 915 14.5 14.5   Net Debt   209 218 352 334 269 246 -14.5 -14.5     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   84 0 0 0 0 0 0 0   Net sales growth   125.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   83.1 -1.4 -4.0 -3.8 -4.6 -3.5 0.0 0.0   Gross profit growth   129.4% 0.0% -180.4% 6.8% -23.0% 23.9% 0.0% 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)   476 802 914 753 630 915 14 14   Balance sheet change%   64.6% 68.6% 13.9% -17.6% -16.2% 45.2% -98.4% 0.0%   Added value   83.1 -1.4 -4.0 -3.8 -4.6 -3.5 0.0 0.0   Added value %   98.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   98.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   98.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   90.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   90.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   87.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   21.7% 45.0% 5.5% -10.0% -5.6% 19.6% 0.0% 0.0%   ROI %   23.7% 51.5% 6.1% -10.3% -5.7% 19.6% 0.0% 0.0%   ROE %   45.3% 80.6% 7.0% -21.7% -14.6% 30.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   43.3% 60.3% 56.7% 55.4% 57.1% 53.7% 100.0% 100.0%   Relative indebtedness %   319.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   319.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   251.2% -15,136.0% -8,718.0% -8,903.2% -5,816.1% -6,985.6% 0.0% 0.0%   Gearing %   101.3% 45.0% 67.8% 80.2% 74.6% 86.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 5.9% 4.6% 5.8% 5.9% 5.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.4 0.2 0.1 0.5 0.0 0.0   Current Ratio   0.3 0.4 0.4 0.2 0.1 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.2 176.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   80.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -177.9 -138.0 -216.1 -275.2 -248.1 -393.7 0.0 0.0   Net working capital %   -210.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 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 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