Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BODOTEX INTERNATIONAL A/S 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% 1.5% 1.5%   Bankruptcy risk   2.2% 1.4% 1.6% 1.4% 1.1% 1.1% 4.6% 4.4%   Credit score (0-100)   67 79 75 78 83 82 46 47   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.4 102.4 51.8 250.0 1,005.6 1,519.7 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   6,382 8,790 12,301 15,953 15,596 16,673 0.0 0.0   EBITDA   333 1,995 3,956 7,881 7,173 8,629 0.0 0.0   EBIT   219 1,799 3,814 7,411 7,160 8,616 0.0 0.0   Pre-tax profit (PTP)   183.5 1,722.2 3,393.9 6,698.8 8,019.7 9,526.1 0.0 0.0   Net earnings   119.3 1,331.5 2,731.1 5,231.3 6,517.3 7,637.3 0.0 0.0   Pre-tax profit without non-rec. items   183 1,722 3,394 6,699 8,020 9,526 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   296 151 22.3 54.3 41.1 27.9 0.0 0.0   Shareholders equity total   9,929 11,260 13,991 18,213 23,582 30,210 28,710 28,710   Interest-bearing liabilities   3,968 5,992 3,249 8,908 5,280 352 0.0 0.0   Balance sheet total (assets)   21,174 24,849 28,626 38,107 38,560 47,825 28,710 28,710   Net Debt   -2,215 2,134 -887 5,068 1,351 -16,509 -27,697 -27,697     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   6,382 8,790 12,301 15,953 15,596 16,673 0.0 0.0   Gross profit growth   59.8% 37.7% 40.0% 29.7% -2.2% 6.9% -100.0% 0.0%   Employees   10 16 13 12 13 13 0 0   Employee growth %   42.9% 60.0% -18.8% -7.7% 8.3% 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)   21,174 24,849 28,626 38,107 38,560 47,825 28,710 28,710   Balance sheet change%   55.1% 17.4% 15.2% 33.1% 1.2% 24.0% -40.0% 0.0%   Added value   332.9 1,995.5 3,955.8 7,880.9 7,629.1 8,629.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   38 120 -273 -896 -26 987 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   3.4% 20.5% 31.0% 46.5% 45.9% 51.7% 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 %   1.3% 7.9% 14.3% 20.7% 21.5% 22.7% 0.0% 0.0%   ROI %   1.9% 11.5% 21.7% 30.7% 29.4% 32.8% 0.0% 0.0%   ROE %   1.3% 12.6% 21.6% 32.5% 31.2% 28.4% 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 %   46.9% 45.3% 48.9% 47.8% 61.2% 63.2% 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, %   -665.4% 107.0% -22.4% 64.3% 18.8% -191.3% 0.0% 0.0%   Gearing %   40.0% 53.2% 23.2% 48.9% 22.4% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.7% 9.3% 3.5% 3.4% 9.3% 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   1.4 1.3 1.4 1.0 1.4 1.8 0.0 0.0   Current Ratio   1.9 1.7 1.9 1.7 2.2 2.3 0.0 0.0   Cash and cash equivalent   6,183.7 3,858.0 4,135.8 3,840.6 3,929.7 16,860.3 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   9,635.3 8,796.5 12,167.8 13,586.2 17,944.6 23,431.6 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   33 125 304 657 587 664 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 125 304 657 552 664 0 0   EBIT / employee   22 112 293 618 551 663 0 0   Net earnings / employee   12 83 210 436 501 587 0 0