Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOTJEK VIBORG 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% 2.0% 2.0%   Bankruptcy risk   1.3% 1.0% 1.1% 0.8% 0.8% 1.3% 6.7% 6.6%   Credit score (0-100)   82 87 84 92 93 78 36 36   Credit rating   A A A AA AA A BBB BBB   Credit limit (kDKK)   58.1 319.1 424.9 1,025.2 1,123.7 154.0 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   1,214 1,652 2,718 2,477 1,644 1,410 0.0 0.0   EBITDA   529 870 1,928 1,579 856 726 0.0 0.0   EBIT   528 869 1,891 1,579 855 725 0.0 0.0   Pre-tax profit (PTP)   410.2 2,727.0 4,395.0 2,164.6 1,987.5 7.7 0.0 0.0   Net earnings   342.0 2,161.0 3,443.2 1,759.9 1,617.4 65.0 0.0 0.0   Pre-tax profit without non-rec. items   410 2,727 4,395 2,165 1,987 7.7 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   5.2 4.3 3.3 2.4 1.4 0.5 0.0 0.0   Shareholders equity total   2,927 5,088 8,531 10,291 11,809 11,673 11,388 11,388   Interest-bearing liabilities   1,355 190 0.7 13.3 25.3 32.9 0.0 0.0   Balance sheet total (assets)   4,483 6,035 10,004 10,924 12,304 11,924 11,388 11,388   Net Debt   -2,643 -5,391 -8,279 -8,557 -10,649 -9,390 -11,388 -11,388     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   1,214 1,652 2,718 2,477 1,644 1,410 0.0 0.0   Gross profit growth   -4.5% 36.1% 64.5% -8.9% -33.6% -14.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,483 6,035 10,004 10,924 12,304 11,924 11,388 11,388   Balance sheet change%   19.9% 34.6% 65.8% 9.2% 12.6% -3.1% -4.5% 0.0%   Added value   528.8 870.4 1,927.7 1,579.5 856.0 726.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 -2 -38 -2 -2 -2 -0 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 5.0 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 (%)   43.5% 52.6% 69.6% 63.7% 52.0% 51.4% 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 %   15.7% 53.2% 55.2% 21.0% 17.2% 8.7% 0.0% 0.0%   ROI %   16.5% 58.5% 64.0% 23.3% 18.1% 8.9% 0.0% 0.0%   ROE %   12.4% 53.9% 50.6% 18.7% 14.6% 0.6% 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 %   65.3% 84.3% 85.3% 94.2% 96.0% 97.9% 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, %   -499.7% -619.4% -429.5% -541.8% -1,244.0% -1,293.1% 0.0% 0.0%   Gearing %   46.3% 3.7% 0.0% 0.1% 0.2% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.5% 9.3% 33.0% 484.5% 69.7% 3,578.2% 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   2.7 6.0 6.6 17.0 24.9 46.2 0.0 0.0   Current Ratio   2.7 6.0 6.6 17.0 24.9 46.2 0.0 0.0   Cash and cash equivalent   3,997.2 5,581.1 8,279.4 8,570.4 10,674.1 9,423.4 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   -502.5 -151.1 644.1 1,673.6 1,464.7 2,354.6 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0