Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bunker43 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   5.9% 3.0% 4.6% 6.1% 20.6% 12.6% 17.2% 17.2%   Credit score (0-100)   41 59 46 37 4 17 10 10   Credit rating   BBB BBB BBB BBB B BB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   849 696 1,258 822 754 1,008 0.0 0.0   EBITDA   365 350 -101 96.2 -162 136 0.0 0.0   EBIT   345 338 -320 14.1 -641 116 0.0 0.0   Pre-tax profit (PTP)   339.6 327.3 -334.4 9.0 -646.9 82.0 0.0 0.0   Net earnings   268.2 298.0 -260.9 6.5 -508.7 55.0 0.0 0.0   Pre-tax profit without non-rec. items   340 327 -334 9.0 -647 82.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   33.6 21.4 9.1 4.1 0.0 0.0 0.0 0.0   Shareholders equity total   402 700 439 446 -62.9 -7.9 -61.7 -61.7   Interest-bearing liabilities   85.6 76.7 88.8 73.4 19.8 42.7 61.7 61.7   Balance sheet total (assets)   1,023 1,507 1,298 1,254 285 351 0.0 0.0   Net Debt   -381 -352 -154 -328 -26.8 -129 61.7 61.7     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   849 696 1,258 822 754 1,008 0.0 0.0   Gross profit growth   175.7% -18.1% 80.7% -34.6% -8.2% 33.7% -100.0% 0.0%   Employees   2 3 0 0 0 3 0 0   Employee growth %   0.0% 50.0% -100.0% 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)   1,023 1,507 1,298 1,254 285 351 0 0   Balance sheet change%   199.4% 47.4% -13.9% -3.3% -77.3% 23.2% -100.0% 0.0%   Added value   365.5 350.5 -101.3 96.2 -558.5 135.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41 645 -438 -49 -958 -40 -6 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 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   40.6% 48.6% -25.5% 1.7% -84.9% 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 %   50.7% 26.8% -22.9% 1.1% -79.6% 32.8% 0.0% 0.0%   ROI %   97.7% 48.1% -42.1% 2.4% -207.7% 370.5% 0.0% 0.0%   ROE %   100.0% 54.1% -45.8% 1.5% -139.2% 17.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.3% 46.5% 33.9% 35.5% -18.1% -2.2% -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, %   -104.3% -100.5% 152.4% -340.8% 16.6% -95.2% 0.0% 0.0%   Gearing %   21.3% 11.0% 20.2% 16.5% -31.5% -543.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 14.7% 16.9% 6.3% 19.2% 108.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 1.2 1.1 1.0 0.7 1.0 0.0 0.0   Current Ratio   1.6 1.2 1.1 1.0 0.7 1.0 0.0 0.0   Cash and cash equivalent   466.6 429.0 243.2 401.2 46.6 171.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   368.6 155.7 40.4 16.1 -88.9 -14.1 -30.9 -30.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   183 117 0 0 0 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   183 117 0 0 0 45 0 0   EBIT / employee   172 113 0 0 0 39 0 0   Net earnings / employee   134 99 0 0 0 18 0 0