Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUTIK NO. 11, GODTHÅB 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   7.2% 4.9% 3.9% 5.9% 6.8% 6.0% 12.1% 11.8%   Credit score (0-100)   35 46 50 38 34 38 20 20   Credit rating   BBB BBB BBB BBB BBB 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)  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   1,008 1,353 1,685 1,316 1,563 1,542 0.0 0.0   EBITDA   237 499 570 -189 -179 48.0 0.0 0.0   EBIT   237 499 570 -189 -179 48.0 0.0 0.0   Pre-tax profit (PTP)   138.7 442.4 521.3 -234.9 -239.8 -46.6 0.0 0.0   Net earnings   90.7 305.0 371.4 -209.9 -239.8 37.8 0.0 0.0   Pre-tax profit without non-rec. items   139 442 521 -235 -240 -46.6 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   373 678 1,034 774 557 595 470 470   Interest-bearing liabilities   316 118 90.0 306 389 557 0.0 0.0   Balance sheet total (assets)   1,369 1,737 2,205 1,823 1,878 1,664 470 470   Net Debt   262 55.9 -23.0 273 386 536 -470 -470     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   1,008 1,353 1,685 1,316 1,563 1,542 0.0 0.0   Gross profit growth   -8.0% 34.3% 24.5% -21.9% 18.8% -1.3% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   -33.3% 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)   1,369 1,737 2,205 1,823 1,878 1,664 470 470   Balance sheet change%   8.9% 26.9% 27.0% -17.3% 3.0% -11.4% -71.8% 0.0%   Added value   237.2 499.2 569.6 -188.6 -178.7 48.0 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   2.0 3.0 4.0 -1.0 -2.0 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 (%)   23.5% 36.9% 33.8% -14.3% -11.4% 3.1% 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 %   18.1% 32.2% 28.9% -9.4% -9.7% 2.7% 0.0% 0.0%   ROI %   36.9% 67.3% 59.3% -17.1% -17.6% 4.6% 0.0% 0.0%   ROE %   27.7% 58.1% 43.4% -23.2% -36.0% 6.6% 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 %   27.2% 39.0% 46.9% 42.5% 29.7% 35.7% 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, %   110.4% 11.2% -4.0% -144.8% -216.0% 1,114.8% 0.0% 0.0%   Gearing %   84.7% 17.4% 8.7% 39.5% 69.8% 93.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.2% 26.3% 46.4% 23.4% 17.6% 20.0% 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   0.2 0.1 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.4 1.6 1.9 1.7 1.4 1.5 0.0 0.0   Cash and cash equivalent   53.8 62.4 113.0 33.0 3.0 21.4 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 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   372.8 677.6 1,034.0 704.0 487.0 524.6 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   119 250 285 -94 -89 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   119 250 285 -94 -89 24 0 0   EBIT / employee   119 250 285 -94 -89 24 0 0   Net earnings / employee   45 152 186 -105 -120 19 0 0