Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bovbjerg Økologi A/S Estimate generation in progress, please wait... 0%

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% 1.1% 1.1%   Bankruptcy risk   0.9% 0.9% 0.6% 0.6% 1.4% 0.7% 5.5% 5.5%   Credit score (0-100)   91 91 96 98 78 95 41 41   Credit rating   A A AA AA A AA BBB BBB   Credit limit (kDKK)   641.0 788.0 1,723.9 2,488.4 154.7 2,603.7 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   6,391 6,839 11,939 15,662 9,847 20,611 0.0 0.0   EBITDA   3,778 4,014 9,573 11,799 1,027 13,498 0.0 0.0   EBIT   2,620 2,690 7,338 8,963 -462 8,081 0.0 0.0   Pre-tax profit (PTP)   2,236.9 2,497.8 7,088.4 8,582.0 -1,929.1 4,200.0 0.0 0.0   Net earnings   1,740.2 1,961.5 5,462.3 6,641.8 -1,362.3 3,547.0 0.0 0.0   Pre-tax profit without non-rec. items   2,237 2,498 7,088 8,582 -1,929 4,200 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   35,928 36,279 48,450 65,074 92,560 90,958 0.0 0.0   Shareholders equity total   5,831 7,593 12,555 18,597 16,621 19,968 14,768 14,768   Interest-bearing liabilities   36,523 32,482 21,361 26,734 62,013 58,708 0.0 0.0   Balance sheet total (assets)   45,545 43,700 55,971 76,093 109,235 106,801 14,768 14,768   Net Debt   36,262 32,372 21,112 26,710 62,013 58,605 -14,706 -14,706     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   6,391 6,839 11,939 15,662 9,847 20,611 0.0 0.0   Gross profit growth   736.5% 7.0% 74.6% 31.2% -37.1% 109.3% -100.0% 0.0%   Employees   0 0 0 0 0 19 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)   45,545 43,700 55,971 76,093 109,235 106,801 14,768 14,768   Balance sheet change%   12.0% -4.1% 28.1% 36.0% 43.6% -2.2% -86.2% 0.0%   Added value   3,778.0 4,013.8 9,000.9 11,195.2 1,770.1 11,946.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,202 -1,000 10,638 14,370 24,302 -5,490 -90,958 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 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 %   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 (%)   41.0% 39.3% 61.5% 57.2% -4.7% 39.2% 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 %   7.7% 6.2% 14.8% 13.6% -0.5% 7.5% 0.0% 0.0%   ROI %   8.0% 6.5% 15.8% 14.7% -0.5% 7.9% 0.0% 0.0%   ROE %   35.1% 29.2% 54.2% 42.6% -7.7% 19.4% 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 %   12.8% 17.4% 22.4% 24.4% 15.2% 18.7% 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, %   959.8% 806.5% 220.5% 226.4% 6,038.6% 434.2% 0.0% 0.0%   Gearing %   626.3% 427.8% 170.1% 143.8% 373.1% 294.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 0.8% 1.0% 1.6% 3.3% 6.4% 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   0.6 0.2 0.5 0.4 0.2 0.3 0.0 0.0   Current Ratio   2.1 1.0 1.5 1.6 1.7 1.7 0.0 0.0   Cash and cash equivalent   260.7 110.0 249.0 23.5 0.0 103.4 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   3,048.6 206.9 2,449.3 3,900.5 6,552.1 6,179.0 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   0 0 0 0 0 629 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 710 0 0   EBIT / employee   0 0 0 0 0 425 0 0   Net earnings / employee   0 0 0 0 0 187 0 0