Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOWL 'N' FUN HOLSTEBRO 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   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   1.5% 2.1% 5.6% 2.6% 2.1% 3.6% 9.2% 9.2%   Credit score (0-100)   78 69 41 59 67 52 27 27   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   27.7 0.4 0.0 0.0 0.3 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   5,897 4,049 1,160 5,084 4,741 5,245 0.0 0.0   EBITDA   2,005 1,277 -181 2,852 1,901 2,651 0.0 0.0   EBIT   1,637 1,052 -438 2,569 1,473 2,192 0.0 0.0   Pre-tax profit (PTP)   1,617.4 1,013.9 -464.7 2,543.1 1,424.6 2,131.5 0.0 0.0   Net earnings   1,261.6 790.8 -362.5 1,987.6 1,113.5 1,662.5 0.0 0.0   Pre-tax profit without non-rec. items   1,617 1,014 -465 2,543 1,425 2,131 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   1,265 1,257 1,144 3,927 3,711 3,353 0.0 0.0   Shareholders equity total   3,096 2,637 1,274 3,262 2,376 1,613 1,488 1,488   Interest-bearing liabilities   1,543 65.5 36.5 358 366 348 0.0 0.0   Balance sheet total (assets)   6,167 4,177 2,247 6,602 5,540 4,560 1,488 1,488   Net Debt   -3,117 -2,339 -400 -1,739 351 334 -1,488 -1,488     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   5,897 4,049 1,160 5,084 4,741 5,245 0.0 0.0   Gross profit growth   -6.2% -31.3% -71.4% 338.4% -6.7% 10.6% -100.0% 0.0%   Employees   11 8 4 7 8 7 0 0   Employee growth %   -21.4% -27.3% -50.0% 75.0% 14.3% -12.5% -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)   6,167 4,177 2,247 6,602 5,540 4,560 1,488 1,488   Balance sheet change%   8.8% -32.3% -46.2% 193.8% -16.1% -17.7% -67.4% 0.0%   Added value   2,005.1 1,277.4 -180.8 2,852.4 1,756.1 2,650.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -151 -234 -370 2,500 -644 -816 -3,353 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 (%)   27.8% 26.0% -37.8% 50.5% 31.1% 41.8% 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 %   27.7% 20.3% -13.6% 58.1% 24.3% 43.4% 0.0% 0.0%   ROI %   35.8% 27.9% -20.8% 77.7% 31.7% 61.7% 0.0% 0.0%   ROE %   40.2% 27.6% -18.5% 87.6% 39.5% 83.4% 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 %   49.7% 62.5% 55.3% 41.4% 36.5% 31.1% 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, %   -155.5% -183.1% 221.4% -61.0% 18.5% 12.6% 0.0% 0.0%   Gearing %   49.8% 2.5% 2.9% 11.0% 15.4% 21.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 4.7% 52.3% 13.2% 13.4% 17.1% 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 1.9 1.2 1.4 0.9 0.6 0.0 0.0   Current Ratio   1.6 2.0 1.3 1.5 1.0 0.6 0.0 0.0   Cash and cash equivalent   4,660.0 2,404.8 436.8 2,097.5 14.2 14.2 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   1,927.0 1,475.2 236.7 911.9 17.9 -685.0 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 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   182 160 -45 407 220 379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   182 160 -45 407 238 379 0 0   EBIT / employee   149 131 -110 367 184 313 0 0   Net earnings / employee   115 99 -91 284 139 238 0 0