Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BørneStanden 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 N/A 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% 3.6% 3.6%   Bankruptcy risk   0.0% 13.4% 15.1% 12.3% 14.3% 11.2% 18.1% 18.1%   Credit score (0-100)   0 18 13 18 14 21 8 8   Credit rating   N/A BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 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 N/A 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   0.0 108 231 357 519 837 0.0 0.0   EBITDA   0.0 -82.1 -106 31.8 63.1 160 0.0 0.0   EBIT   0.0 -97.2 -122 13.5 51.3 149 0.0 0.0   Pre-tax profit (PTP)   0.0 -98.2 -124.5 11.0 49.6 147.8 0.0 0.0   Net earnings   0.0 -76.8 -93.9 7.5 38.0 116.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -98.2 -125 11.0 49.6 148 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 45.4 41.4 23.1 43.4 65.0 0.0 0.0   Shareholders equity total   0.0 -25.8 -120 -112 -74.2 42.2 -8.8 -8.8   Interest-bearing liabilities   0.0 247 0.0 315 172 46.7 8.8 8.8   Balance sheet total (assets)   0.0 380 393 336 266 317 0.0 0.0   Net Debt   0.0 45.5 -248 153 130 29.3 8.8 8.8     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 108 231 357 519 837 0.0 0.0   Gross profit growth   0.0% 0.0% 113.5% 54.3% 45.4% 61.4% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 -190.4 0.0 0.0 -455.6 -677.0 0.0 0.0   Balance sheet total (assets)   0 380 393 336 266 317 0 0   Balance sheet change%   0.0% 0.0% 3.4% -14.5% -20.7% 18.9% -100.0% 0.0%   Added value   0.0 108.3 -105.7 31.8 525.2 837.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 30 -21 -37 8 10 -65 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -89.8% -53.0% 3.8% 9.9% 17.8% 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% -24.0% -26.7% 2.8% 13.0% 45.4% 0.0% 0.0%   ROI %   0.0% -39.4% -49.3% 4.8% 21.1% 114.2% 0.0% 0.0%   ROE %   0.0% -20.2% -24.3% 2.1% 12.6% 75.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -6.4% -23.4% -25.0% -21.8% 13.3% -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% -55.5% 234.8% 482.8% 206.7% 18.3% 0.0% 0.0%   Gearing %   0.0% -956.6% 0.0% -280.2% -232.3% 110.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 1.7% 1.5% 0.7% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 0.9 0.8 0.4 0.3 0.0 0.0   Current Ratio   0.0 1.6 1.0 1.0 0.8 0.7 0.0 0.0   Cash and cash equivalent   0.0 201.4 248.2 161.1 42.1 17.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 98.5 -8.1 7.6 -34.0 -69.9 -4.4 -4.4   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 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 0 279 0 0   Employee expenses / employee   0 0 0 0 0 -226 0 0   EBITDA / employee   0 0 0 0 0 53 0 0   EBIT / employee   0 0 0 0 0 50 0 0   Net earnings / employee   0 0 0 0 0 39 0 0