Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØGE BJERG VVS 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 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.5% 2.3% 0.0% 3.0% 2.6% 2.5% 9.3% 9.3%   Credit score (0-100)   55 66 0 56 60 61 26 26   Credit rating   BBB BBB N/A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 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 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,486 7,794 0.0 5,788 7,046 9,083 0.0 0.0   EBITDA   1,257 1,079 0.0 308 1,075 957 0.0 0.0   EBIT   1,232 1,028 0.0 238 984 859 0.0 0.0   Pre-tax profit (PTP)   1,195.3 1,000.5 0.0 200.0 947.8 830.4 0.0 0.0   Net earnings   923.6 771.9 0.0 208.3 739.6 638.0 0.0 0.0   Pre-tax profit without non-rec. items   1,195 1,000 0.0 200 948 830 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   141 144 0.0 287 309 286 0.0 0.0   Shareholders equity total   1,766 2,538 0.0 2,115 2,855 3,243 2,618 2,618   Interest-bearing liabilities   277 79.9 0.0 0.0 0.0 21.7 0.0 0.0   Balance sheet total (assets)   4,247 4,637 0.0 4,432 6,495 7,274 2,618 2,618   Net Debt   -164 -1,412 0.0 -714 -1,090 -1,152 -2,618 -2,618     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 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   6,486 7,794 0.0 5,788 7,046 9,083 0.0 0.0   Gross profit growth   22.1% 20.2% -100.0% 0.0% 21.7% 28.9% -100.0% 0.0%   Employees   12 16 0 14 14 15 0 0   Employee growth %   9.1% 33.3% -100.0% 0.0% 0.0% 7.1% -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)   4,247 4,637 0 4,432 6,495 7,274 2,618 2,618   Balance sheet change%   62.7% 9.2% -100.0% 0.0% 46.5% 12.0% -64.0% 0.0%   Added value   1,256.8 1,078.6 0.0 308.4 1,054.1 956.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -47 -144 217 -70 -120 -286 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 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   19.0% 13.2% 0.0% 4.1% 14.0% 9.5% 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 %   35.9% 23.2% 0.0% 5.4% 18.1% 12.7% 0.0% 0.0%   ROI %   74.8% 43.1% 0.0% 11.1% 39.3% 28.3% 0.0% 0.0%   ROE %   70.8% 35.9% 0.0% 9.8% 29.8% 20.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   42.2% 54.7% 0.0% 47.7% 44.0% 45.8% 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, %   -13.0% -130.9% 0.0% -231.6% -101.4% -120.3% 0.0% 0.0%   Gearing %   15.7% 3.2% 0.0% 0.0% 0.0% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.0% 15.9% 0.0% 0.0% 0.0% 389.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.8 2.3 0.0 1.7 1.6 1.9 0.0 0.0   Current Ratio   1.9 2.5 0.0 1.8 1.7 1.8 0.0 0.0   Cash and cash equivalent   440.9 1,492.0 0.0 714.2 1,090.4 1,173.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 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   1,886.0 2,663.4 0.0 1,841.0 2,571.6 3,173.2 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 2019/6 2019 2020/6 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   105 67 0 22 75 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   105 67 0 22 77 64 0 0   EBIT / employee   103 64 0 17 70 57 0 0   Net earnings / employee   77 48 0 15 53 43 0 0