Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANDINSPEKTØRFIRMAET BØGH OG KRABBE ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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% 1.6% 1.6%   Bankruptcy risk   0.6% 0.6% 0.6% 0.7% 1.0% 1.2% 12.4% 12.2%   Credit score (0-100)   98 98 96 94 87 78 4 4   Credit rating   A A A A A BBB B B   Credit limit (kDKK)   2,062.4 2,457.0 2,399.8 2,373.8 1,443.6 611.1 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   0 0 0 0 0 0 0 0   Gross profit   6,308 7,253 6,216 6,061 6,706 6,934 0.0 0.0   EBITDA   1,769 2,820 1,207 409 863 836 0.0 0.0   EBIT   1,636 2,653 1,056 273 662 589 0.0 0.0   Pre-tax profit (PTP)   1,222.4 4,050.9 1,115.6 1,476.5 -1,595.3 1,196.0 0.0 0.0   Net earnings   952.4 3,158.6 865.4 1,151.5 -1,244.9 933.1 0.0 0.0   Pre-tax profit without non-rec. items   1,222 4,051 1,116 1,477 -1,595 1,196 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   366 534 424 330 1,003 756 0.0 0.0   Shareholders equity total   18,739 21,790 22,544 23,583 22,224 23,039 5,357 5,357   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   20,315 24,607 24,937 25,120 23,818 24,800 5,357 5,357   Net Debt   -15,467 -18,480 -18,810 -20,177 -17,771 -1,136 -5,357 -5,357     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   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   6,308 7,253 6,216 6,061 6,706 6,934 0.0 0.0   Gross profit growth   -6.5% 15.0% -14.3% -2.5% 10.6% 3.4% -100.0% 0.0%   Employees   9 9 9 10 10 10 0 0   Employee growth %   0.0% 0.0% 0.0% 11.1% 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)   20,315 24,607 24,937 25,120 23,818 24,800 5,357 5,357   Balance sheet change%   4.8% 21.1% 1.3% 0.7% -5.2% 4.1% -78.4% 0.0%   Added value   1,769.4 2,819.8 1,207.0 408.7 797.7 835.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -267 0 -261 -229 472 -494 -756 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  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 %   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 (%)   25.9% 36.6% 17.0% 4.5% 9.9% 8.5% 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 %   12.7% 18.1% 6.2% 6.0% 4.6% 5.0% 0.0% 0.0%   ROI %   13.5% 19.5% 6.6% 6.3% 4.8% 5.3% 0.0% 0.0%   ROE %   5.2% 15.6% 3.9% 5.0% -5.4% 4.1% 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 %   92.2% 88.6% 90.4% 93.9% 93.3% 92.9% 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, %   -874.1% -655.4% -1,558.4% -4,936.2% -2,059.6% -135.9% 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  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   16.0 11.5 15.6 21.0 21.2 19.7 0.0 0.0   Current Ratio   16.0 11.5 15.6 21.0 21.2 19.7 0.0 0.0   Cash and cash equivalent   15,466.6 18,479.5 18,810.1 20,176.7 17,771.4 1,136.2 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)   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   4,475.1 4,759.3 6,140.2 4,426.8 4,347.8 22,536.7 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  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   197 313 134 41 80 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   197 313 134 41 86 84 0 0   EBIT / employee   182 295 117 27 66 59 0 0   Net earnings / employee   106 351 96 115 -124 93 0 0