Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOTILBUDDET SATELLITTEN 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 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% 1.5% 1.5%   Bankruptcy risk   1.9% 2.6% 4.1% 2.3% 4.0% 6.5% 13.1% 12.8%   Credit score (0-100)   71 62 49 63 49 35 18 18   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   1.1 0.0 0.0 0.1 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   5,393 5,185 5,113 5,994 6,176 5,099 0.0 0.0   EBITDA   871 334 133 645 159 -671 0.0 0.0   EBIT   675 221 -69.8 478 27.7 -795 0.0 0.0   Pre-tax profit (PTP)   670.0 215.0 -85.0 483.6 14.0 -785.7 0.0 0.0   Net earnings   516.5 143.0 -70.4 371.6 5.6 -617.5 0.0 0.0   Pre-tax profit without non-rec. items   670 215 -85.0 484 14.0 -786 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   545 842 639 472 340 290 0.0 0.0   Shareholders equity total   2,665 2,558 2,487 2,859 2,265 1,412 1,287 1,287   Interest-bearing liabilities   0.0 1.9 0.0 0.0 108 30.9 0.0 0.0   Balance sheet total (assets)   3,885 3,588 3,563 3,738 3,292 2,212 1,287 1,287   Net Debt   -2,934 -2,227 -2,480 -2,769 -2,475 -1,206 -1,287 -1,287     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   5,393 5,185 5,113 5,994 6,176 5,099 0.0 0.0   Gross profit growth   15.1% -3.8% -1.4% 17.2% 3.0% -17.4% -100.0% 0.0%   Employees   8 10 12 12 11 11 0 0   Employee growth %   -20.0% 25.0% 20.0% 0.0% -8.3% 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)   3,885 3,588 3,563 3,738 3,292 2,212 1,287 1,287   Balance sheet change%   27.4% -7.6% -0.7% 4.9% -12.0% -32.8% -41.8% 0.0%   Added value   870.9 334.5 133.3 645.5 194.9 -671.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -392 183 -406 -334 -262 -174 -290 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 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 (%)   12.5% 4.3% -1.4% 8.0% 0.4% -15.6% 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 %   19.9% 6.4% -1.5% 14.2% 1.1% -28.0% 0.0% 0.0%   ROI %   28.2% 9.0% -2.0% 18.0% 1.4% -40.2% 0.0% 0.0%   ROE %   21.5% 5.5% -2.8% 13.9% 0.2% -33.6% 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 %   68.6% 77.7% 69.8% 80.6% 74.8% 72.8% 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, %   -336.9% -665.7% -1,860.7% -429.0% -1,556.6% 179.7% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.0% 4.8% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   162.0% 2,520.5% 3,277.3% 0.0% 44.4% 22.0% 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   2.8 4.0 4.0 4.9 3.9 3.5 0.0 0.0   Current Ratio   2.8 2.8 4.0 3.8 2.9 2.3 0.0 0.0   Cash and cash equivalent   2,933.8 2,228.6 2,480.5 2,769.2 2,583.3 1,237.2 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   2,122.9 1,741.0 2,164.3 2,364.8 1,882.3 1,057.4 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  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   109 33 11 54 18 -61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 33 11 54 14 -61 0 0   EBIT / employee   84 22 -6 40 3 -72 0 0   Net earnings / employee   65 14 -6 31 1 -56 0 0