Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bønnen Danmark 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   15.1% 14.0% 8.0% 2.1% 1.9% 2.5% 6.5% 6.4%   Credit score (0-100)   14 15 29 67 68 62 36 37   Credit rating   BB BB BB A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 1.2 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -35.3 382 2,245 4,153 4,307 7,641 0.0 0.0   EBITDA   -35.3 382 2,186 1,970 1,996 1,514 0.0 0.0   EBIT   -35.3 379 2,117 1,709 1,514 575 0.0 0.0   Pre-tax profit (PTP)   26.0 362.8 2,042.6 1,664.6 1,511.4 574.3 0.0 0.0   Net earnings   20.1 283.0 1,585.0 1,349.3 1,154.6 374.9 0.0 0.0   Pre-tax profit without non-rec. items   26.0 363 2,043 1,665 1,511 574 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 74.6 227 228 354 560 0.0 0.0   Shareholders equity total   60.1 343 1,988 3,264 3,919 3,594 2,941 2,941   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   727 1,262 5,541 6,623 7,759 8,110 2,941 2,941   Net Debt   -298 -179 -3,248 -3,446 -1,082 -2,070 -813 -813     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -35.3 382 2,245 4,153 4,307 7,641 0.0 0.0   Gross profit growth   0.0% 0.0% 487.0% 85.0% 3.7% 77.4% -100.0% 0.0%   Employees   0 0 1 5 5 11 0 0   Employee growth %   -100.0% 0.0% 0.0% 400.0% 0.0% 120.0% -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)   727 1,262 5,541 6,623 7,759 8,110 2,941 2,941   Balance sheet change%   -78.6% 73.6% 339.1% 19.5% 17.2% 4.5% -63.7% 0.0%   Added value   -35.3 382.4 2,186.4 1,970.0 1,774.6 1,513.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 71 82 -4 2,247 -1,464 -560 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 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 99.1% 94.3% 41.1% 35.1% 7.5% 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 %   1.4% 39.3% 62.2% 28.1% 21.2% 7.4% 0.0% 0.0%   ROI %   2.3% 193.8% 180.6% 64.9% 42.3% 15.6% 0.0% 0.0%   ROE %   1.6% 140.3% 136.0% 51.4% 32.1% 10.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   8.3% 27.2% 35.9% 49.3% 50.5% 44.3% 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, %   844.4% -46.7% -148.5% -174.9% -54.2% -136.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.1 1.0 1.2 1.3 0.8 0.8 0.0 0.0   Current Ratio   1.1 1.3 1.5 1.8 1.2 1.2 0.0 0.0   Cash and cash equivalent   297.9 178.7 3,247.8 3,445.8 1,081.9 2,070.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   60.1 268.5 1,774.1 2,730.7 672.0 855.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 2,186 394 355 138 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2,186 394 399 138 0 0   EBIT / employee   0 0 2,117 342 303 52 0 0   Net earnings / employee   0 0 1,585 270 231 34 0 0