Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bülow Taxi 3 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   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   13.4% 17.8% 13.4% 8.8% 8.4% 8.9% 16.4% 16.4%   Credit score (0-100)   18 9 17 27 28 26 11 11   Credit rating   BB B BB BB BB BB 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   477 630 515 1,128 8,999 9,098 0.0 0.0   EBITDA   44.7 -87.9 -21.9 106 337 -49.8 0.0 0.0   EBIT   31.4 -87.9 -21.9 98.7 156 -74.4 0.0 0.0   Pre-tax profit (PTP)   31.0 -88.6 -22.2 87.9 146.6 -93.0 0.0 0.0   Net earnings   24.2 -69.2 -17.3 66.4 158.8 -72.6 0.0 0.0   Pre-tax profit without non-rec. items   31.0 -88.6 -22.2 87.9 147 -93.0 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   66.7 0.0 0.0 254 203 83.3 0.0 0.0   Shareholders equity total   24.2 -44.9 -62.3 44.1 203 130 90.4 90.4   Interest-bearing liabilities   0.0 10.5 17.6 10.6 34.7 392 0.0 0.0   Balance sheet total (assets)   143 50.9 67.5 422 883 1,469 90.4 90.4   Net Debt   -33.1 -3.4 9.8 -145 29.5 387 -90.4 -90.4     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   477 630 515 1,128 8,999 9,098 0.0 0.0   Gross profit growth   0.0% 32.1% -18.3% 119.0% 697.7% 1.1% -100.0% 0.0%   Employees   1 2 2 3 20 20 0 0   Employee growth %   0.0% 100.0% 0.0% 50.0% 566.7% 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)   143 51 67 422 883 1,469 90 90   Balance sheet change%   0.0% -64.3% 32.7% 525.3% 109.3% 66.3% -93.8% 0.0%   Added value   44.7 -87.9 -21.9 106.0 163.3 -49.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   53 -67 0 247 -232 -144 -83 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 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 (%)   6.6% -13.9% -4.2% 8.8% 1.7% -0.8% 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 %   22.0% -73.7% -19.4% 35.8% 23.9% -6.3% 0.0% 0.0%   ROI %   122.2% -485.8% -155.7% 272.9% 105.9% -19.5% 0.0% 0.0%   ROE %   100.0% -184.2% -29.3% 119.0% 128.6% -43.5% 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 %   17.0% -46.9% -48.0% 10.5% 23.0% 8.9% 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, %   -73.9% 3.9% -44.6% -136.6% 8.7% -776.6% 0.0% 0.0%   Gearing %   0.0% -23.4% -28.3% 24.1% 17.1% 301.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 14.4% 2.1% 76.8% 41.9% 8.7% 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   0.6 0.5 0.5 0.4 0.8 0.9 0.0 0.0   Current Ratio   0.6 0.5 0.5 0.4 0.8 0.9 0.0 0.0   Cash and cash equivalent   33.1 13.9 7.8 155.4 5.2 5.5 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   -45.6 -49.6 -66.9 -210.0 -151.7 -107.1 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   45 -44 -11 35 8 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 -44 -11 35 17 -2 0 0   EBIT / employee   31 -44 -11 33 8 -4 0 0   Net earnings / employee   24 -35 -9 22 8 -4 0 0