Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOCONSULTING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   7.3% 32.7% 11.7% 8.8% 8.5% 7.0% 12.4% 12.4%   Credit score (0-100)   35 1 19 27 28 34 19 19   Credit rating   BBB C BB BB BB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,766 1,956 1,940 1,471 1,508 1,524 0.0 0.0   EBITDA   2,105 -1,767 804 607 806 476 0.0 0.0   EBIT   2,105 -1,767 804 607 806 476 0.0 0.0   Pre-tax profit (PTP)   2,134.8 -1,690.2 781.8 560.0 772.9 485.0 0.0 0.0   Net earnings   1,664.9 -1,318.9 608.8 436.7 602.4 378.0 0.0 0.0   Pre-tax profit without non-rec. items   2,135 -1,690 782 560 773 485 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,725 -1,264 -655 -219 384 432 382 382   Interest-bearing liabilities   0.0 700 1,087 1,068 500 5.5 0.0 0.0   Balance sheet total (assets)   2,819 487 1,082 891 1,144 702 382 382   Net Debt   -178 585 203 408 -644 -180 -382 -382     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,766 1,956 1,940 1,471 1,508 1,524 0.0 0.0   Gross profit growth   147.0% -48.1% -0.8% -24.2% 2.5% 1.1% -100.0% 0.0%   Employees   1 2 2 0 2 2 0 0   Employee growth %   0.0% 100.0% 0.0% -100.0% 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)   2,819 487 1,082 891 1,144 702 382 382   Balance sheet change%   329.2% -82.7% 122.4% -17.6% 28.4% -38.7% -45.6% 0.0%   Added value   2,104.8 -1,766.8 804.1 606.8 805.5 476.2 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   4.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   55.9% -90.3% 41.4% 41.2% 53.4% 31.2% 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 %   122.9% -73.7% 46.1% 42.6% 71.5% 52.7% 0.0% 0.0%   ROI %   209.9% -138.9% 90.0% 56.3% 82.6% 73.6% 0.0% 0.0%   ROE %   163.6% -119.3% 77.6% 44.3% 94.5% 92.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   61.2% -72.2% -37.7% -19.7% 33.5% 61.5% 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, %   -8.5% -33.1% 25.3% 67.2% -80.0% -37.8% 0.0% 0.0%   Gearing %   0.0% -55.4% -165.9% -488.5% 130.2% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 2.5% 4.3% 4.2% 0.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   4.5 0.3 0.6 0.8 1.7 4.3 0.0 0.0   Current Ratio   4.5 0.3 0.6 0.8 1.7 4.3 0.0 0.0   Cash and cash equivalent   178.4 115.3 883.7 659.7 1,144.1 185.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,194.8 -1,264.1 -655.3 -218.6 479.3 538.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,105 -883 402 0 403 238 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,105 -883 402 0 403 238 0 0   EBIT / employee   2,105 -883 402 0 403 238 0 0   Net earnings / employee   1,665 -659 304 0 301 189 0 0