Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BULLDOGS ODENSE 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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% 1.7% 1.7%   Bankruptcy risk   4.3% 15.2% 11.1% 5.1% 30.8% 31.8% 17.2% 17.0%   Credit score (0-100)   49 14 22 42 1 0 10 10   Credit rating   BBB BB BB BBB C C BB BB   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,844,621 4.6 5,231 9,463 7,588 3,979 0.0 0.0   EBITDA   670,169 0.0 171 1,012 -1,734 -2,082 0.0 0.0   EBIT   261,448 -0.4 -197 666 -2,082 -2,271 0.0 0.0   Pre-tax profit (PTP)   77,847.0 -0.5 -334.0 626.0 -2,134.0 -2,319.7 0.0 0.0   Net earnings   61,277.0 -0.5 -171.0 482.0 -2,382.0 -2,848.7 0.0 0.0   Pre-tax profit without non-rec. items   77,847 -0.5 -334 626 -2,134 -2,320 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   625,523 0.6 511 550 560 598 0.0 0.0   Shareholders equity total   -1,143,884 -1.6 176 1,008 -774 -603 -1,594 -1,594   Interest-bearing liabilities   991,733 1.0 1,370 380 380 357 1,594 1,594   Balance sheet total (assets)   2,503,221 2.3 4,790 5,314 3,073 3,861 0.0 0.0   Net Debt   882,486 1.0 816 221 89.0 -772 1,594 1,594     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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   4,844,621 4.6 5,231 9,463 7,588 3,979 0.0 0.0   Gross profit growth   101,061.4% -100.0% 113,100.6% 80.9% -19.8% -47.6% -100.0% 0.0%   Employees   19 21 17 23 23 20 0 0   Employee growth %   -17.4% 10.5% -19.0% 35.3% 0.0% -13.0% -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)   2,503,221 2 4,790 5,314 3,073 3,861 0 0   Balance sheet change%   94,432.5% -100.0% 206,722.1% 10.9% -42.2% 25.6% -100.0% 0.0%   Added value   670,169.0 0.0 171.0 1,012.0 -1,736.0 -2,081.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   216,120 -625,523 142 -307 -338 -150 -598 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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 (%)   5.4% -7.6% -3.8% 7.0% -27.4% -57.1% 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 %   14.3% -0.0% -8.2% 13.2% -45.5% -54.6% 0.0% 0.0%   ROI %   52.7% -0.0% -24.6% 44.7% -235.5% -616.1% 0.0% 0.0%   ROE %   4.9% -0.0% -191.8% 81.4% -116.7% -82.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -32.3% -40.6% 3.7% 19.0% -20.1% -13.5% -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, %   131.7% 2,304.4% 477.2% 21.8% -5.1% 37.1% 0.0% 0.0%   Gearing %   -86.7% -65.7% 778.4% 37.7% -49.1% -59.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   37.0% 0.0% 20.1% 4.6% 13.7% 13.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 1.0 1.3 0.6 0.7 0.0 0.0   Current Ratio   0.6 0.5 1.0 1.3 0.7 0.7 0.0 0.0   Cash and cash equivalent   109,247.0 0.0 554.0 159.0 291.0 1,128.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 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   -1,002,056.0 -1.4 -7.0 1,114.0 -1,181.0 -1,081.2 -797.2 -797.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   35,272 0 10 44 -75 -104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35,272 0 10 44 -75 -104 0 0   EBIT / employee   13,760 -0 -12 29 -91 -114 0 0   Net earnings / employee   3,225 -0 -10 21 -104 -142 0 0