Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bodal Family 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  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% 0.2% 0.2%   Bankruptcy risk   2.7% 5.7% 3.4% 15.4% 23.3% 17.3% 13.4% 13.4%   Credit score (0-100)   62 41 54 12 3 8 17 17   Credit rating   BBB BBB BBB BB B BB BB BB   Credit limit (kEUR)   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 (kEUR)  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   418 -694 -2.9 -5.3 -439 -9.5 0.0 0.0   EBITDA   418 -694 -4.9 -166 -453 -9.5 0.0 0.0   EBIT   418 -694 -4.9 -166 -453 -9.5 0.0 0.0   Pre-tax profit (PTP)   628.1 -113.9 -195.7 1,262.9 -455.8 -9.4 0.0 0.0   Net earnings   489.0 -88.9 -153.2 985.6 -455.8 -9.4 0.0 0.0   Pre-tax profit without non-rec. items   628 -114 -196 1,263 -456 -9.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,720 3,631 3,478 320 38.7 29.3 -272 -272   Interest-bearing liabilities   512 2,512 2,049 0.0 0.0 0.0 272 272   Balance sheet total (assets)   4,237 6,152 5,533 580 41.1 32.0 0.0 0.0   Net Debt   -2,908 -3,473 -3,304 -494 -10.6 -31.3 272 272     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   418 -694 -2.9 -5.3 -439 -9.5 0.0 0.0   Gross profit growth   0.0% 0.0% 99.6% -82.4% -8,119.0% 97.8% 0.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   4,237 6,152 5,533 580 41 32 0 0   Balance sheet change%   30.8% 45.2% -10.1% -89.5% -92.9% -22.3% -100.0% 0.0%   Added value   418.4 -693.8 -4.9 -165.7 -453.0 -9.5 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   100.0% 100.0% 165.9% 3,098.9% 103.1% 100.0% 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 %   16.8% -1.1% -0.1% 41.5% -145.0% -24.5% 0.0% 0.0%   ROI %   16.9% -1.1% -0.1% 43.4% -251.1% -26.3% 0.0% 0.0%   ROE %   14.1% -2.4% -4.3% 51.9% -254.3% -27.7% 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 %   87.8% 59.0% 62.9% 55.2% 94.1% 91.6% -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, %   -695.0% 500.5% 67,914.3% 298.0% 2.3% 327.9% 0.0% 0.0%   Gearing %   13.8% 69.2% 58.9% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 3.7% 8.4% 0.6% 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   8.2 2.4 2.7 2.2 17.0 11.9 0.0 0.0   Current Ratio   8.2 2.4 2.7 2.2 17.0 11.9 0.0 0.0   Cash and cash equivalent   3,420.1 5,984.6 5,353.0 493.8 10.6 31.3 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   797.3 -2,062.4 -1,873.6 319.8 38.7 29.3 -135.8 -135.8   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   209 -347 -2 -83 -227 -10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   209 -347 -2 -83 -227 -10 0 0   EBIT / employee   209 -347 -2 -83 -227 -10 0 0   Net earnings / employee   244 -44 -77 493 -228 -9 0 0