Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOVIL 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.3% 2.2% 1.8% 1.3% 1.1% 8.4% 8.4%   Credit score (0-100)   82 79 64 70 79 84 29 29   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   352.8 204.1 0.5 11.0 338.1 860.2 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 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,576 17,611 14,403 23,614 18,709 20,555 0.0 0.0   EBITDA   7,333 10,325 3,859 12,445 7,869 8,481 0.0 0.0   EBIT   5,683 8,309 1,840 9,898 5,578 6,348 0.0 0.0   Pre-tax profit (PTP)   5,489.0 8,166.0 7,296.6 9,898.0 5,537.4 6,166.2 0.0 0.0   Net earnings   4,261.0 6,543.0 7,717.6 7,717.0 4,318.4 4,804.8 0.0 0.0   Pre-tax profit without non-rec. items   5,489 8,166 1,824 9,898 5,537 6,166 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   15,326 6,119 4,820 6,407 11,031 16,974 0.0 0.0   Shareholders equity total   11,983 7,929 14,646 14,646 13,965 16,770 14,645 14,645   Interest-bearing liabilities   5,378 4,386 42.0 0.0 2,199 1,656 0.0 0.0   Balance sheet total (assets)   23,939 27,666 13,193 18,966 20,044 26,396 14,645 14,645   Net Debt   2,682 329 -1,821 -3,314 376 181 -14,645 -14,645     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 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   14,576 17,611 14,403 23,614 18,709 20,555 0.0 0.0   Gross profit growth   4.5% 20.8% -18.2% 64.0% -20.8% 9.9% -100.0% 0.0%   Employees   17 18 18 23 21 24 0 0   Employee growth %   6.3% 5.9% 0.0% 27.8% -8.7% 14.3% -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)   23,939 27,666 13,193 18,966 20,044 26,396 14,645 14,645   Balance sheet change%   3.1% 15.6% -52.3% 43.8% 5.7% 31.7% -44.5% 0.0%   Added value   7,333.0 10,325.0 3,859.0 12,445.0 8,125.0 8,480.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -991 -11,223 -3,318 -960 2,333 3,810 -16,974 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 2022/12 2023 2023/12 2024 2024/12 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 (%)   39.0% 47.2% 12.8% 41.9% 29.8% 30.9% 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 %   24.1% 32.2% 9.0% 61.6% 28.8% 27.4% 0.0% 0.0%   ROI %   31.1% 41.6% 12.2% 87.6% 36.2% 31.7% 0.0% 0.0%   ROE %   37.9% 65.7% 68.4% 52.7% 30.2% 31.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   50.1% 41.6% 55.0% 77.2% 69.0% 63.5% 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, %   36.6% 3.2% -47.2% -26.6% 4.8% 2.1% 0.0% 0.0%   Gearing %   44.9% 55.3% 0.3% 0.0% 15.7% 9.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.9% 0.9% 61.9% 7.3% 10.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.1 2.1 1.4 2.5 1.2 1.6 0.0 0.0   Current Ratio   1.2 2.2 1.6 2.9 1.5 2.2 0.0 0.0   Cash and cash equivalent   2,696.0 4,057.0 1,863.0 3,314.0 1,823.0 1,474.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024 2024/12 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   1,291.0 11,736.0 3,177.0 8,239.0 3,123.0 5,176.4 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 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   431 574 214 541 387 353 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   431 574 214 541 375 353 0 0   EBIT / employee   334 462 102 430 266 265 0 0   Net earnings / employee   251 364 429 336 206 200 0 0