Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BULLER INVEST 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% 0.6% 0.6%   Bankruptcy risk   1.1% 1.3% 0.7% 0.6% 0.6% 0.6% 8.1% 8.1%   Credit score (0-100)   85 81 95 97 96 95 30 30   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   205.5 85.3 635.6 897.7 1,139.6 1,227.9 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   -17.6 -17.7 -17.5 -17.8 -30.6 -31.0 0.0 0.0   EBITDA   -17.6 -17.7 -17.5 -17.8 -30.6 -31.0 0.0 0.0   EBIT   -17.6 -17.7 -17.5 -17.8 -30.6 -31.0 0.0 0.0   Pre-tax profit (PTP)   575.8 457.7 733.6 2,537.8 2,694.3 582.3 0.0 0.0   Net earnings   604.8 465.3 748.5 2,538.7 2,709.6 535.2 0.0 0.0   Pre-tax profit without non-rec. items   576 458 734 2,538 2,694 582 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,697 6,109 6,802 9,284 11,937 12,413 12,227 12,227   Interest-bearing liabilities   2,569 2,917 593 41.2 2,982 105 0.0 0.0   Balance sheet total (assets)   8,817 9,211 7,489 10,147 15,243 12,838 12,227 12,227   Net Debt   1,908 2,904 582 16.8 -22.0 -3,152 -12,227 -12,227     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   -17.6 -17.7 -17.5 -17.8 -30.6 -31.0 0.0 0.0   Gross profit growth   -18.4% -0.5% 1.3% -2.0% -71.9% -1.1% 0.0% 0.0%   Employees   0 1 1 1 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)   8,817 9,211 7,489 10,147 15,243 12,838 12,227 12,227   Balance sheet change%   1.0% 4.5% -18.7% 35.5% 50.2% -15.8% -4.8% 0.0%   Added value   -17.6 -17.7 -17.5 -17.8 -30.6 -31.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   8.0% 5.4% 9.7% 28.9% 21.7% 4.9% 0.0% 0.0%   ROI %   8.3% 5.6% 9.8% 30.5% 22.7% 5.0% 0.0% 0.0%   ROE %   11.2% 7.9% 11.6% 31.6% 25.5% 4.4% 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 %   64.6% 66.3% 90.8% 91.5% 78.3% 96.7% 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, %   -10,838.0% -16,412.0% -3,332.9% -94.3% 71.9% 10,177.7% 0.0% 0.0%   Gearing %   45.1% 47.8% 8.7% 0.4% 25.0% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 1.1% 4.1% 2.6% 4.2% 6.5% 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   0.3 0.2 1.6 2.6 1.3 13.1 0.0 0.0   Current Ratio   0.3 0.2 1.6 2.6 1.3 13.1 0.0 0.0   Cash and cash equivalent   661.5 13.8 10.6 24.4 3,004.0 3,257.4 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 0.0 156.7 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   -2,072.9 -2,261.0 426.3 1,360.5 -1,720.5 2,935.0 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 -18 -17 -18 -31 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -18 -17 -18 -31 -31 0 0   EBIT / employee   0 -18 -17 -18 -31 -31 0 0   Net earnings / employee   0 465 748 2,539 2,710 535 0 0