Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØRN I BYEN 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   4.4% 3.7% 2.6% 2.2% 2.5% 2.2% 14.5% 14.2%   Credit score (0-100)   49 53 61 64 61 65 15 15   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.0 0.1 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   1,803 2,640 2,111 2,070 2,491 2,296 0.0 0.0   EBITDA   161 856 456 602 723 575 0.0 0.0   EBIT   139 832 430 576 698 391 0.0 0.0   Pre-tax profit (PTP)   133.9 827.2 410.4 498.5 633.7 360.1 0.0 0.0   Net earnings   103.9 654.6 320.0 327.0 447.1 298.1 0.0 0.0   Pre-tax profit without non-rec. items   134 827 410 498 634 360 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   88.5 84.6 58.8 33.1 7.3 13.7 0.0 0.0   Shareholders equity total   491 1,092 1,412 1,439 1,886 1,884 362 362   Interest-bearing liabilities   162 214 219 1,424 830 315 0.0 0.0   Balance sheet total (assets)   1,228 1,932 2,691 3,381 3,248 2,869 362 362   Net Debt   -786 -1,252 -2,067 1,127 -743 -772 -362 -362     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   1,803 2,640 2,111 2,070 2,491 2,296 0.0 0.0   Gross profit growth   -14.4% 46.4% -20.0% -2.0% 20.4% -7.8% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   1,228 1,932 2,691 3,381 3,248 2,869 362 362   Balance sheet change%   -12.7% 57.3% 39.3% 25.6% -3.9% -11.7% -87.4% 0.0%   Added value   160.7 855.5 456.1 601.7 723.4 575.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   66 -28 -52 463 818 -120 -1,455 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 4.0 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 (%)   7.7% 31.5% 20.4% 27.8% 28.0% 17.0% 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 %   10.5% 52.6% 18.6% 19.0% 21.0% 12.8% 0.0% 0.0%   ROI %   19.7% 83.7% 28.8% 24.9% 23.5% 14.3% 0.0% 0.0%   ROE %   16.9% 82.7% 25.6% 22.9% 26.9% 15.8% 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 %   40.0% 56.5% 52.5% 42.6% 58.1% 65.7% 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, %   -489.1% -146.3% -453.1% 187.3% -102.8% -134.3% 0.0% 0.0%   Gearing %   32.9% 19.6% 15.5% 99.0% 44.0% 16.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.4% 9.5% 9.4% 5.7% 5.3% 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   1.5 2.2 2.1 1.5 1.6 2.0 0.0 0.0   Current Ratio   1.5 2.2 2.1 1.5 1.6 2.0 0.0 0.0   Cash and cash equivalent   947.6 1,466.4 2,285.3 297.5 1,573.6 1,087.2 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   345.2 976.0 1,321.8 945.3 688.9 667.2 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 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 0 144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 144 0 0   EBIT / employee   0 0 0 0 0 98 0 0   Net earnings / employee   0 0 0 0 0 75 0 0