Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bøjgaard Media 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% 3.3% 3.3%   Bankruptcy risk   5.7% 5.0% 6.8% 12.8% 5.5% 10.0% 11.1% 10.9%   Credit score (0-100)   42 45 35 17 41 23 22 22   Credit rating   BBB BBB BBB BB BBB 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 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   432 937 208 235 514 301 0.0 0.0   EBITDA   204 657 45.0 95.0 250 24.7 0.0 0.0   EBIT   204 657 45.0 95.0 250 24.7 0.0 0.0   Pre-tax profit (PTP)   189.0 634.0 59.0 126.0 262.0 33.1 0.0 0.0   Net earnings   147.0 491.0 44.0 98.0 201.0 22.2 0.0 0.0   Pre-tax profit without non-rec. items   189 634 59.0 126 262 33.1 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   443 932 975 1,071 1,270 1,292 792 792   Interest-bearing liabilities   17.0 17.0 66.0 65.0 0.0 0.2 0.0 0.0   Balance sheet total (assets)   1,426 1,703 2,073 2,164 1,788 1,568 792 792   Net Debt   -628 9.0 0.0 -50.0 -156 -48.6 -792 -792     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   432 937 208 235 514 301 0.0 0.0   Gross profit growth   68.8% 116.9% -77.8% 13.0% 118.7% -41.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,426 1,703 2,073 2,164 1,788 1,568 792 792   Balance sheet change%   189.2% 19.4% 21.7% 4.4% -17.4% -12.3% -49.5% 0.0%   Added value   204.0 657.0 45.0 95.0 250.0 24.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 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 %   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 (%)   47.2% 70.1% 21.6% 40.4% 48.6% 8.2% 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 %   21.7% 42.5% 4.0% 6.4% 14.2% 3.2% 0.0% 0.0%   ROI %   55.0% 94.4% 7.5% 12.5% 23.3% 4.2% 0.0% 0.0%   ROE %   39.7% 71.4% 4.6% 9.6% 17.2% 1.7% 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 %   31.1% 54.7% 47.0% 49.5% 71.0% 82.4% 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, %   -307.8% 1.4% 0.0% -52.6% -62.4% -196.2% 0.0% 0.0%   Gearing %   3.8% 1.8% 6.8% 6.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   223.5% 182.4% 38.6% 15.3% 55.4% 20,137.0% 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   1.5 2.2 1.9 2.0 3.5 5.7 0.0 0.0   Current Ratio   1.5 2.2 1.9 2.0 3.5 5.7 0.0 0.0   Cash and cash equivalent   645.0 8.0 66.0 115.0 156.0 48.8 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   443.0 932.0 975.0 1,071.0 1,270.0 1,291.9 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   204 657 45 95 250 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   204 657 45 95 250 25 0 0   EBIT / employee   204 657 45 95 250 25 0 0   Net earnings / employee   147 491 44 98 201 22 0 0