Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUSCH VAKUUMTEKNIK 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  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% 1.3% 1.3%   Bankruptcy risk   0.6% 2.0% 2.2% 2.0% 0.6% 0.7% 7.5% 7.3%   Credit score (0-100)   97 70 65 67 96 95 33 33   Credit rating   AA A BBB A AA AA BB BBB   Credit limit (kDKK)   7,804.0 6.9 1.3 7.1 8,066.4 7,753.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   23,652 22,095 15,064 18,996 28,106 25,100 0.0 0.0   EBITDA   11,379 9,394 1,074 6,355 13,664 9,344 0.0 0.0   EBIT   11,379 9,394 1,074 6,355 13,664 9,344 0.0 0.0   Pre-tax profit (PTP)   11,351.5 7,235.0 639.0 4,803.0 13,570.1 9,537.2 0.0 0.0   Net earnings   8,849.4 7,235.0 639.0 4,803.0 10,569.6 7,419.2 0.0 0.0   Pre-tax profit without non-rec. items   11,287 9,394 1,074 6,355 13,570 9,537 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   7,303 0.0 0.0 0.0 8,737 10,636 0.0 0.0   Shareholders equity total   57,879 50,113 50,753 55,556 63,125 67,545 62,545 62,545   Interest-bearing liabilities   6,835 0.0 0.0 0.0 7,060 7,056 0.0 0.0   Balance sheet total (assets)   71,669 63,179 87,672 75,978 77,406 82,901 62,545 62,545   Net Debt   -21,145 0.0 0.0 0.0 -12,477 -4,614 -62,545 -62,545     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   23,652 22,095 15,064 18,996 28,106 25,100 0.0 0.0   Gross profit growth   -5.8% -6.6% -31.8% 26.1% 48.0% -10.7% -100.0% 0.0%   Employees   31 33 35 33 36 44 0 0   Employee growth %   3.3% 6.5% 6.1% -5.7% 9.1% 22.2% -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)   71,669 63,179 87,672 75,978 77,406 82,901 62,545 62,545   Balance sheet change%   11.9% -11.8% 38.8% -13.3% 1.9% 7.1% -24.6% 0.0%   Added value   11,378.5 9,394.0 1,074.0 6,355.0 13,663.7 9,343.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,170 -7,303 0 0 8,737 1,898 -10,636 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 5.0 5.0 5.0 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 (%)   48.1% 42.5% 7.1% 33.5% 48.6% 37.2% 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% 13.9% 1.4% 7.8% 17.9% 12.0% 0.0% 0.0%   ROI %   18.4% 14.6% 1.4% 7.8% 18.6% 13.1% 0.0% 0.0%   ROE %   16.6% 13.4% 1.3% 9.0% 17.8% 11.4% 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 %   80.8% 100.0% 100.0% 100.0% 81.6% 81.5% 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, %   -185.8% 0.0% 0.0% 0.0% -91.3% -49.4% 0.0% 0.0%   Gearing %   11.8% 0.0% 0.0% 0.0% 11.2% 10.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.0% 0.0% 0.0% 3.4% 1.5% 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   4.0 0.0 0.0 0.0 3.8 3.6 0.0 0.0   Current Ratio   5.0 0.0 0.0 0.0 5.1 5.1 0.0 0.0   Cash and cash equivalent   27,979.5 0.0 0.0 0.0 19,537.6 11,669.3 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   51,454.7 0.0 0.0 0.0 55,290.7 58,115.9 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 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   367 285 31 193 380 212 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   367 285 31 193 380 212 0 0   EBIT / employee   367 285 31 193 380 212 0 0   Net earnings / employee   285 219 18 146 294 169 0 0