Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B.S. Udlejning 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.7% 1.6% 1.0% 1.3% 3.7% 25.2% 18.2% 18.2%   Credit score (0-100)   74 77 87 80 50 2 7 8   Credit rating   A A A A BBB B B B   Credit limit (kDKK)   1.3 15.2 274.5 142.1 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   444 535 681 395 14.7 -281 0.0 0.0   EBITDA   444 535 681 395 14.7 -281 0.0 0.0   EBIT   444 3,732 681 395 14.7 -281 0.0 0.0   Pre-tax profit (PTP)   394.8 3,570.4 465.8 2,131.6 -83.5 -292.3 0.0 0.0   Net earnings   307.9 2,521.1 647.6 1,751.4 -43.1 -244.1 0.0 0.0   Pre-tax profit without non-rec. items   395 3,570 466 2,132 -83.5 -292 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   4,948 13,800 14,181 4,000 4,100 0.0 0.0 0.0   Shareholders equity total   1,241 3,762 4,410 6,161 2,218 250 170 170   Interest-bearing liabilities   3,425 8,398 8,489 1,328 1,281 0.0 0.0 0.0   Balance sheet total (assets)   5,127 14,177 14,538 9,049 4,731 625 170 170   Net Debt   3,246 8,020 8,132 -3,720 650 -244 -170 -170     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   444 535 681 395 14.7 -281 0.0 0.0   Gross profit growth   103.5% 20.4% 27.4% -42.0% -96.3% 0.0% 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)   5,127 14,177 14,538 9,049 4,731 625 170 170   Balance sheet change%   -1.1% 176.5% 2.5% -37.8% -47.7% -86.8% -72.9% 0.0%   Added value   444.3 3,731.7 681.5 395.1 14.7 -280.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 8,852 381 -12,291 4,320 -6,210 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 697.7% 100.0% 100.0% 100.0% 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 %   8.6% 38.7% 4.7% 18.4% -0.5% -10.5% 0.0% 0.0%   ROI %   8.9% 40.8% 5.0% 19.9% -0.6% -13.4% 0.0% 0.0%   ROE %   28.3% 100.8% 15.8% 33.1% -1.0% -19.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   24.2% 26.5% 30.3% 68.1% 46.9% 39.9% 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, %   730.7% 1,499.6% 1,193.2% -941.7% 4,435.0% 86.8% 0.0% 0.0%   Gearing %   276.0% 223.2% 192.5% 21.6% 57.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 2.7% 2.6% 0.8% 3.7% 1.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.2 20.6 0.8 0.0 0.0 0.0   Current Ratio   0.2 0.2 0.2 20.6 0.8 0.0 0.0 0.0   Cash and cash equivalent   178.5 377.5 357.0 5,048.7 631.1 243.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -606.8 -1,619.1 -1,646.1 4,803.4 -177.1 625.2 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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