Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOYE VESTERGAARD 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   3.9% 4.2% 3.4% 3.6% 5.6% 3.2% 16.2% 16.2%   Credit score (0-100)   51 48 52 52 39 56 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   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 (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,100 2,512 2,288 2,247 3,045 3,344 0.0 0.0   EBITDA   190 181 360 220 283 498 0.0 0.0   EBIT   158 122 265 123 169 386 0.0 0.0   Pre-tax profit (PTP)   160.7 118.5 262.1 118.0 152.8 387.2 0.0 0.0   Net earnings   124.2 91.7 202.8 91.4 117.7 300.5 0.0 0.0   Pre-tax profit without non-rec. items   161 118 262 118 153 387 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   57.3 216 311 364 277 166 0.0 0.0   Shareholders equity total   709 701 804 755 773 973 223 223   Interest-bearing liabilities   0.0 0.0 0.0 135 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,379 1,706 1,487 1,602 2,188 2,137 223 223   Net Debt   -476 -666 -262 95.0 -230 -283 -223 -223     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,100 2,512 2,288 2,247 3,045 3,344 0.0 0.0   Gross profit growth   -7.2% 19.6% -8.9% -1.8% 35.5% 9.8% -100.0% 0.0%   Employees   6 6 5 6 7 8 0 0   Employee growth %   0.0% 3.4% -13.3% 15.4% 20.0% 11.1% -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)   1,379 1,706 1,487 1,602 2,188 2,137 223 223   Balance sheet change%   5.9% 23.7% -12.8% 7.7% 36.6% -2.3% -89.6% 0.0%   Added value   190.3 181.0 359.9 220.2 266.7 497.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 99 0 -45 -201 -223 -166 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   7.5% 4.9% 11.6% 5.5% 5.6% 11.5% 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 %   12.0% 7.9% 16.6% 7.9% 9.0% 18.0% 0.0% 0.0%   ROI %   23.1% 17.4% 35.2% 14.5% 20.4% 44.5% 0.0% 0.0%   ROE %   17.8% 13.0% 27.0% 11.7% 15.4% 34.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   51.4% 41.1% 54.0% 47.1% 35.3% 45.5% 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, %   -250.3% -367.9% -72.7% 43.2% -81.3% -56.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 17.9% 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% 7.1% 25.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.5 1.1 1.1 0.6 0.7 1.2 0.0 0.0   Current Ratio   2.1 1.5 1.8 1.5 1.4 1.8 0.0 0.0   Cash and cash equivalent   476.1 666.0 261.5 40.3 230.4 282.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   670.5 494.4 512.8 382.5 508.7 893.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   33 30 69 37 37 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 30 69 37 39 62 0 0   EBIT / employee   27 20 51 20 23 48 0 0   Net earnings / employee   21 15 39 15 16 38 0 0