Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BullWall Group A/S - Group 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   0.0% 1.2% 2.6% 4.4% 2.8% 2.1% 7.1% 7.1%   Credit score (0-100)   0 82 61 46 59 66 34 34   Credit rating   N/A A BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 265.7 0.1 0.0 0.0 2.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 9,446 31,773 56,183 47,167 52,000 0.0 0.0   EBITDA   0.0 1,800 19,627 35,512 25,384 18,841 0.0 0.0   EBIT   0.0 873 18,544 34,141 24,158 17,598 0.0 0.0   Pre-tax profit (PTP)   0.0 810.9 18,459.3 35,566.3 23,605.0 18,759.0 0.0 0.0   Net earnings   0.0 806.9 14,904.8 28,461.7 18,421.8 10,718.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 811 18,459 35,566 23,605 18,759 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 123 0.0 0.0   Shareholders equity total   0.0 8,263 23,576 23,924 23,050 20,576 8,769 8,769   Interest-bearing liabilities   0.0 5,381 81.0 1,575 1,618 3,377 0.0 0.0   Balance sheet total (assets)   0.0 17,295 32,700 44,205 41,601 46,306 8,769 8,769   Net Debt   0.0 -150 -9,894 -27,656 -5,007 -2,429 -8,769 -8,769     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 9,446 31,773 56,183 47,167 52,000 0.0 0.0   Gross profit growth   0.0% 0.0% 236.4% 76.8% -16.0% 10.2% -100.0% 0.0%   Employees   0 11 12 13 20 28 0 0   Employee growth %   0.0% 0.0% 9.1% 8.3% 53.8% 40.0% -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)   0 17,295 32,700 44,205 41,601 46,306 8,769 8,769   Balance sheet change%   0.0% 0.0% 89.1% 35.2% -5.9% 11.3% -81.1% 0.0%   Added value   0.0 1,800.4 19,626.9 35,512.1 25,529.6 18,841.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,241 -806 -1,841 -1,568 -22 -3,855 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 9.2% 58.4% 60.8% 51.2% 33.8% 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 %   0.0% 5.4% 75.6% 93.3% 59.1% 47.1% 0.0% 0.0%   ROI %   0.0% 6.6% 100.5% 144.0% 98.6% 82.7% 0.0% 0.0%   ROE %   0.0% 9.8% 93.6% 119.8% 78.4% 49.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 47.8% 72.1% 54.1% 55.4% 44.4% 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, %   0.0% -8.3% -50.4% -77.9% -19.7% -12.9% 0.0% 0.0%   Gearing %   0.0% 65.1% 0.3% 6.6% 7.0% 16.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.3% 15.9% 36.2% 108.7% 77.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 3.2 2.1 2.2 1.7 0.0 0.0   Current Ratio   0.0 1.6 3.2 2.1 2.2 1.7 0.0 0.0   Cash and cash equivalent   0.0 5,531.2 9,975.3 29,230.7 6,624.1 5,806.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 5,387.9 20,131.1 21,592.3 20,987.6 17,536.7 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 164 1,636 2,732 1,276 673 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 164 1,636 2,732 1,269 673 0 0   EBIT / employee   0 79 1,545 2,626 1,208 628 0 0   Net earnings / employee   0 73 1,242 2,189 921 383 0 0