Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Buffidrengen 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% 1.4% 1.4%   Bankruptcy risk   10.0% 11.8% 5.4% 8.0% 8.4% 21.9% 16.2% 16.0%   Credit score (0-100)   26 21 42 29 28 3 11 12   Credit rating   BB BB BBB BB BB B 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 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   648 622 834 800 1,007 416 0.0 0.0   EBITDA   173 120 51.1 -22.6 174 -265 0.0 0.0   EBIT   161 120 51.1 -22.6 174 -265 0.0 0.0   Pre-tax profit (PTP)   161.2 118.6 49.6 -25.0 170.7 -343.5 0.0 0.0   Net earnings   123.2 87.8 35.7 -25.0 122.9 -270.9 0.0 0.0   Pre-tax profit without non-rec. items   161 119 49.6 -25.0 171 -344 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   232 212 178 153 276 -112 -162 -162   Interest-bearing liabilities   0.0 0.0 0.0 9.4 2.0 22.8 162 162   Balance sheet total (assets)   456 336 380 500 620 347 0.0 0.0   Net Debt   -456 -336 -186 -283 -145 -123 162 162     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   648 622 834 800 1,007 416 0.0 0.0   Gross profit growth   133.6% -4.1% 34.0% -4.1% 25.9% -58.6% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   456 336 380 500 620 347 0 0   Balance sheet change%   144.2% -26.3% 13.1% 31.5% 24.1% -44.0% -100.0% 0.0%   Added value   173.4 119.8 51.1 -22.6 174.1 -265.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 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 -1.0 1.0 -1.0 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 (%)   24.8% 19.3% 6.1% -2.8% 17.3% -63.7% 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 %   50.1% 30.3% 14.3% -5.1% 31.1% -49.1% 0.0% 0.0%   ROI %   82.0% 53.4% 25.9% -13.2% 78.9% -176.0% 0.0% 0.0%   ROE %   62.8% 39.5% 18.3% -15.0% 57.2% -86.9% 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 %   50.9% 63.0% 46.9% 30.7% 44.5% -24.5% -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, %   -262.9% -280.5% -364.7% 1,253.1% -83.1% 46.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 6.2% 0.7% -20.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 50.1% 59.7% 632.5% 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   2.0 2.8 1.7 1.3 1.7 0.7 0.0 0.0   Current Ratio   2.0 2.8 1.9 1.4 1.8 0.8 0.0 0.0   Cash and cash equivalent   455.9 336.2 186.4 292.5 146.7 146.0 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   232.1 216.9 178.4 153.4 276.3 -191.4 -81.2 -81.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   173 120 26 -11 87 -133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 120 26 -11 87 -133 0 0   EBIT / employee   161 120 26 -11 87 -133 0 0   Net earnings / employee   123 88 18 -12 61 -135 0 0