Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BSO HOLDING 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 1.3% 1.3% 3.6% 1.2% 1.5% 8.4% 8.4%   Credit score (0-100)   66 79 80 52 81 77 29 29   Credit rating   BBB A A BBB A A BB BB   Credit limit (kDKK)   0.1 95.5 176.1 0.0 267.7 47.7 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   -115 -9.3 -40.4 -153 -49.5 625 0.0 0.0   EBITDA   -299 -147 -315 -354 -49.5 253 0.0 0.0   EBIT   -382 -231 -401 -435 -128 180 0.0 0.0   Pre-tax profit (PTP)   320.0 298.3 999.9 -1,285.5 814.9 986.7 0.0 0.0   Net earnings   320.0 298.3 999.9 -1,285.5 814.9 986.7 0.0 0.0   Pre-tax profit without non-rec. items   320 298 1,000 -1,285 815 987 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   1,555 1,528 1,483 1,465 1,387 186 0.0 0.0   Shareholders equity total   8,624 8,811 9,698 8,298 9,063 9,928 9,668 9,668   Interest-bearing liabilities   0.0 0.0 908 908 908 0.0 0.0 0.0   Balance sheet total (assets)   8,717 8,858 10,676 9,277 10,027 10,012 9,668 9,668   Net Debt   -7,142 -7,324 -8,262 -5,592 -6,243 -8,121 -9,668 -9,668     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   -115 -9.3 -40.4 -153 -49.5 625 0.0 0.0   Gross profit growth   11.7% 92.0% -335.1% -279.2% 67.7% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   8,717 8,858 10,676 9,277 10,027 10,012 9,668 9,668   Balance sheet change%   3.0% 1.6% 20.5% -13.1% 8.1% -0.1% -3.4% 0.0%   Added value   -299.2 -146.8 -314.9 -354.2 -46.8 252.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -165 -111 -130 -99 -157 -1,273 -186 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 1.0 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 (%)   331.3% 2,490.7% 993.7% 284.5% 258.6% 28.8% 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 %   11.6% 10.8% 11.4% 4.8% 8.7% 10.1% 0.0% 0.0%   ROI %   10.6% 10.8% 11.4% 4.9% 8.8% 10.1% 0.0% 0.0%   ROE %   3.8% 3.4% 10.8% -14.3% 9.4% 10.4% 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 %   98.9% 99.5% 90.8% 89.5% 90.4% 99.2% 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, %   2,386.6% 4,987.6% 2,623.6% 1,578.9% 12,622.5% -3,215.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 9.4% 10.9% 10.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 24.4% 194.6% 3.2% 4.9% 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   77.0 158.3 130.8 108.0 152.1 111.6 0.0 0.0   Current Ratio   77.0 158.3 130.8 108.0 152.1 111.6 0.0 0.0   Cash and cash equivalent   7,141.5 7,323.9 9,170.5 6,500.0 7,151.4 8,120.7 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   567.0 442.5 877.3 1,140.9 1,436.0 2,367.3 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   -299 -147 -315 -354 -47 253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -299 -147 -315 -354 -49 253 0 0   EBIT / employee   -382 -231 -401 -435 -128 180 0 0   Net earnings / employee   320 298 1,000 -1,285 815 987 0 0