Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bondehaven 8541 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.4% 2.4% 2.3% 1.2% 0.7% 1.4% 8.5% 8.3%   Credit score (0-100)   65 64 65 81 93 77 29 29   Credit rating   BBB BBB BBB A AA A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 325.0 1,034.7 87.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   89.3 526 744 1,458 1,315 1,111 0.0 0.0   EBITDA   89.3 27.9 -50.3 1,264 1,296 1,111 0.0 0.0   EBIT   51.8 27.9 -50.3 7,861 1,296 1,103 0.0 0.0   Pre-tax profit (PTP)   14.2 -14.8 -50.4 7,365.7 5,282.0 -162.6 0.0 0.0   Net earnings   2.5 -11.6 -39.3 5,744.4 4,163.1 -157.8 0.0 0.0   Pre-tax profit without non-rec. items   14.2 -14.8 -50.4 7,492 6,460 2,432 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   3,624 5,758 29,120 37,700 37,700 37,729 0.0 0.0   Shareholders equity total   30.0 18.5 54.1 9,429 9,962 9,804 9,754 9,754   Interest-bearing liabilities   0.0 0.0 9,644 56,832 26,531 26,713 0.0 0.0   Balance sheet total (assets)   3,748 6,169 29,950 41,781 39,874 39,753 9,754 9,754   Net Debt   -124 -154 9,334 56,659 24,728 26,668 -9,754 -9,754     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 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   89.3 526 744 1,458 1,315 1,111 0.0 0.0   Gross profit growth   22.5% 489.0% 41.3% 96.1% -9.9% -15.5% -100.0% 0.0%   Employees   0 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,748 6,169 29,950 41,781 39,874 39,753 9,754 9,754   Balance sheet change%   -10.9% 64.6% 385.5% 39.5% -4.6% -0.3% -75.5% 0.0%   Added value   89.3 27.9 -50.3 7,861.4 1,296.4 1,110.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   226 2,134 23,362 8,580 0 22 -37,729 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   58.0% 5.3% -6.8% 539.0% 98.6% 99.3% 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% 0.6% -0.3% 21.9% 14.3% 2.8% 0.0% 0.0%   ROI %   179.9% 115.2% -1.0% 30.4% 14.6% 3.0% 0.0% 0.0%   ROE %   8.6% -47.8% -108.3% 121.1% 42.9% -1.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   0.8% 0.3% 0.2% 22.6% 25.1% 24.7% 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, %   -138.6% -550.8% -18,547.6% 4,481.1% 1,907.4% 2,401.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 17,815.7% 602.7% 266.3% 272.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.1% -1.5% -4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.0 6.7 2.3 1.0 0.0 0.0   Current Ratio   0.0 0.1 0.0 6.7 2.0 1.0 0.0 0.0   Cash and cash equivalent   123.8 153.9 310.3 172.3 1,802.8 45.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 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   -3,594.1 -5,739.8 -29,066.1 3,470.3 1,098.8 -64.7 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 28 -50 7,861 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 28 -50 1,264 0 0 0 0   EBIT / employee   0 28 -50 7,861 0 0 0 0   Net earnings / employee   0 -12 -39 5,744 0 0 0 0