Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BO JULSEN HOLDING 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.8% 0.7% 0.6% 1.2% 0.9% 8.3% 8.3%   Credit score (0-100)   98 93 96 97 81 89 29 29   Credit rating   AA AA AA AA A A BB BB   Credit limit (kDKK)   731.2 650.2 682.4 901.2 185.0 886.4 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 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   212 236 212 225 225 225 0.0 0.0   EBITDA   212 236 212 225 65.5 -14.5 0.0 0.0   EBIT   144 168 144 157 -2.3 -82.3 0.0 0.0   Pre-tax profit (PTP)   1,367.6 607.3 1,023.3 1,823.5 61.8 2,472.1 0.0 0.0   Net earnings   1,418.4 598.6 846.5 1,891.1 6.2 2,344.1 0.0 0.0   Pre-tax profit without non-rec. items   1,368 607 1,023 1,823 61.8 2,472 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,062 1,994 1,926 1,858 1,790 1,723 0.0 0.0   Shareholders equity total   7,404 7,153 7,149 8,984 8,660 10,945 9,798 9,798   Interest-bearing liabilities   1,067 1,007 946 495 1.6 72.6 0.0 0.0   Balance sheet total (assets)   8,625 8,585 8,830 9,578 8,903 13,069 9,798 9,798   Net Debt   -848 -1,540 -1,668 -1,695 -4,274 -5,089 -9,798 -9,798     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   212 236 212 225 225 225 0.0 0.0   Gross profit growth   -11.1% 11.5% -10.1% 5.8% 0.4% 0.0% -100.0% 0.0%   Employees   0 0 0 0 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)   8,625 8,585 8,830 9,578 8,903 13,069 9,798 9,798   Balance sheet change%   7.0% -0.5% 2.9% 8.5% -7.1% 46.8% -25.0% 0.0%   Added value   211.6 235.9 212.2 224.5 65.5 -14.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -136 -136 -136 -136 -136 -136 -1,723 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   68.0% 71.3% 68.0% 69.8% -1.0% -36.5% 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 %   21.3% 8.7% 12.3% 25.9% 0.8% 22.5% 0.0% 0.0%   ROI %   21.8% 8.9% 12.9% 26.9% 0.8% 24.8% 0.0% 0.0%   ROE %   21.2% 8.2% 11.8% 23.4% 0.1% 23.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   85.8% 83.3% 81.0% 93.8% 97.3% 83.7% 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, %   -400.8% -652.6% -786.1% -754.7% -6,530.3% 35,020.1% 0.0% 0.0%   Gearing %   14.4% 14.1% 13.2% 5.5% 0.0% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.7% 13.9% 4.5% 78.4% 4.4% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   23.5 31.9 3.8 4.5 38.8 3.5 0.0 0.0   Current Ratio   23.5 31.9 3.8 4.5 38.8 3.5 0.0 0.0   Cash and cash equivalent   1,915.2 2,546.7 2,613.9 2,189.7 4,276.0 5,161.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   558.7 1,437.8 131.7 276.3 799.4 599.3 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 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 0 0 0 65 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 65 -15 0 0   EBIT / employee   0 0 0 0 -2 -82 0 0   Net earnings / employee   0 0 0 0 6 2,344 0 0