Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Boyum IT Solutions CPH 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   8.1% 10.9% 8.2% 8.5% 3.2% 1.5% 6.7% 6.6%   Credit score (0-100)   31 22 28 28 55 76 36 36   Credit rating   BB BB BB BB BBB A BBB BBB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.0 31.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 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   240 -343 400 2,539 4,671 7,209 0.0 0.0   EBITDA   -6,909 -7,942 -6,013 -5,185 1,106 3,600 0.0 0.0   EBIT   -8,180 -10,019 -8,429 -7,944 -1,013 2,014 0.0 0.0   Pre-tax profit (PTP)   -8,506.5 -10,527.8 -8,836.5 -8,280.6 -971.0 2,048.0 0.0 0.0   Net earnings   -6,730.9 -8,076.4 -6,809.0 -6,459.3 -749.0 1,597.5 0.0 0.0   Pre-tax profit without non-rec. items   -8,507 -10,528 -8,837 -8,281 -971 2,048 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   13.9 11.0 90.4 168 83.6 61.0 0.0 0.0   Shareholders equity total   7,452 3,591 5,453 4,768 4,019 5,617 3,752 3,752   Interest-bearing liabilities   35.8 1,286 7.0 4,641 6,729 3,971 0.0 0.0   Balance sheet total (assets)   13,781 10,819 13,158 12,863 12,434 11,223 3,752 3,752   Net Debt   -3,858 1,286 -1,039 3,884 5,823 2,003 -3,745 -3,745     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 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   240 -343 400 2,539 4,671 7,209 0.0 0.0   Gross profit growth   -83.1% 0.0% 0.0% 535.5% 83.9% 54.3% -100.0% 0.0%   Employees   13 12 10 9 6 5 0 0   Employee growth %   62.5% -7.7% -16.7% -10.0% -33.3% -16.7% -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)   13,781 10,819 13,158 12,863 12,434 11,223 3,752 3,752   Balance sheet change%   148.1% -21.5% 21.6% -2.2% -3.3% -9.7% -66.6% 0.0%   Added value   -6,909.3 -7,942.5 -6,012.7 -5,184.6 1,746.1 3,600.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,364 -1,953 -2,699 -4,267 -4,240 -3,119 -1,218 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 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   -3,411.7% 2,920.3% -2,109.2% -312.8% -21.7% 27.9% 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 %   -84.6% -81.5% -70.3% -61.0% -7.6% 17.4% 0.0% 0.0%   ROI %   -119.4% -107.6% -100.1% -66.9% -7.5% 20.2% 0.0% 0.0%   ROE %   -179.7% -146.3% -150.6% -126.4% -17.0% 33.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   57.2% 29.7% 41.7% 37.2% 32.4% 50.2% 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, %   55.8% -16.2% 17.3% -74.9% 526.3% 55.6% 0.0% 0.0%   Gearing %   0.5% 35.8% 0.1% 97.3% 167.4% 70.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,827.0% 77.0% 63.1% 14.5% 0.3% 0.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.0 1.0 1.6 3.0 1.2 2.0 0.0 0.0   Current Ratio   2.3 0.9 1.6 2.9 1.2 2.0 0.0 0.0   Cash and cash equivalent   3,894.1 0.0 1,045.9 757.2 905.7 1,968.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 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   3,909.7 -305.6 2,451.8 5,178.9 1,699.9 4,828.5 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 2019/12 2020 2020/12 2021 2021/12 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   -531 -662 -601 -576 291 720 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -531 -662 -601 -576 184 720 0 0   EBIT / employee   -629 -835 -843 -883 -169 403 0 0   Net earnings / employee   -518 -673 -681 -718 -125 319 0 0