Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARTIN BØDKER HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.4% 3.4%   Bankruptcy risk   8.4% 5.1% 2.6% 2.6% 2.3% 1.3% 9.6% 9.6%   Credit score (0-100)   31 44 61 59 64 79 26 26   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 48.0 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   329 410 590 573 278 612 612 612   Gross profit   322 401 581 564 268 603 0.0 0.0   EBITDA   322 401 581 564 268 603 0.0 0.0   EBIT   322 401 581 564 268 603 0.0 0.0   Pre-tax profit (PTP)   322.0 402.0 581.9 561.4 264.8 594.1 0.0 0.0   Net earnings   322.3 403.8 581.4 563.5 267.5 598.1 0.0 0.0   Pre-tax profit without non-rec. items   322 402 582 561 265 594 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   318 688 1,159 1,422 1,575 2,055 1,148 1,148   Interest-bearing liabilities   33.5 5.0 5.0 5.0 114 138 0.0 0.0   Balance sheet total (assets)   428 708 1,350 1,427 1,690 2,232 1,148 1,148   Net Debt   28.5 4.6 4.6 -196 -472 -546 -1,148 -1,148     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   329 410 590 573 278 612 612 612   Net sales growth   227.4% 24.7% 43.8% -2.9% -51.5% 120.6% 0.0% 0.0%   Gross profit   322 401 581 564 268 603 0.0 0.0   Gross profit growth   250.8% 24.5% 44.9% -2.9% -52.4% 124.6% -100.0% 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)   428 708 1,350 1,427 1,690 2,232 1,148 1,148   Balance sheet change%   1,822.1% 65.4% 90.7% 5.7% 18.4% 32.1% -48.5% 0.0%   Added value   322.0 400.8 580.8 564.0 268.4 602.8 0.0 0.0   Added value %   97.9% 97.7% 98.5% 98.5% 96.7% 98.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 %   97.9% 97.7% 98.5% 98.5% 96.7% 98.5% 0.0% 0.0%   EBIT %   97.9% 97.7% 98.5% 98.5% 96.7% 98.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   98.0% 98.4% 98.6% 98.4% 96.4% 97.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   98.0% 98.4% 98.6% 98.4% 96.4% 97.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.9% 98.0% 98.7% 98.0% 95.4% 97.0% 0.0% 0.0%   ROA %   141.7% 70.8% 56.7% 40.6% 17.2% 30.8% 0.0% 0.0%   ROI %   170.3% 77.0% 62.8% 43.6% 17.2% 31.1% 0.0% 0.0%   ROE %   189.4% 80.3% 63.0% 43.7% 17.8% 32.9% 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 %   74.3% 97.2% 85.8% 99.6% 93.2% 92.1% 100.0% 100.0%   Relative indebtedness %   33.4% 4.9% 32.4% 0.9% 41.2% 28.8% 0.0% 0.0%   Relative net indebtedness %   31.9% 4.8% 32.3% -34.2% -169.9% -83.0% -187.6% -187.6%   Net int. bear. debt to EBITDA, %   8.9% 1.2% 0.8% -34.7% -175.7% -90.6% 0.0% 0.0%   Gearing %   10.5% 0.7% 0.4% 0.4% 7.3% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 24.1% 59.1% 6.1% 8.2% 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   0.8 3.2 1.2 46.3 6.3 4.8 0.0 0.0   Current Ratio   0.8 3.2 1.2 46.3 6.3 4.8 0.0 0.0   Cash and cash equivalent   5.0 0.4 0.4 200.8 585.9 684.3 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 %   26.3% 15.6% 38.5% 40.4% 258.2% 138.3% 187.6% 187.6%   Net working capital   -23.5 44.2 35.9 226.7 602.2 670.3 0.0 0.0   Net working capital %   -7.1% 10.8% 6.1% 39.6% 217.0% 109.5% 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   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