Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØRNEHUSET NÆSDAL 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   8.1% 9.2% 10.7% 20.9% 9.8% 9.0% 16.3% 16.1%   Credit score (0-100)   32 28 23 4 24 26 11 11   Credit rating   BB BB BB B 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,786 5,844 6,391 6,959 8,299 8,171 0.0 0.0   EBITDA   15.5 89.9 220 -390 169 15.9 0.0 0.0   EBIT   -44.5 26.1 156 -439 130 2.1 0.0 0.0   Pre-tax profit (PTP)   -47.5 15.8 148.8 -447.7 127.8 1.9 0.0 0.0   Net earnings   -36.5 11.2 115.2 -349.9 98.6 1.5 0.0 0.0   Pre-tax profit without non-rec. items   -47.5 15.8 149 -448 128 1.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   195 150 86.3 37.5 48.8 35.0 0.0 0.0   Shareholders equity total   135 147 262 -87.9 10.7 12.1 -113 -113   Interest-bearing liabilities   89.0 11.0 5.5 138 0.0 0.0 113 113   Balance sheet total (assets)   1,551 1,811 1,889 801 1,438 915 0.0 0.0   Net Debt   -629 -817 -984 137 -713 -151 113 113     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,786 5,844 6,391 6,959 8,299 8,171 0.0 0.0   Gross profit growth   0.6% 1.0% 9.4% 8.9% 19.2% -1.5% -100.0% 0.0%   Employees   0 0 0 23 24 25 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 4.3% 4.2% -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)   1,551 1,811 1,889 801 1,438 915 0 0   Balance sheet change%   13.5% 16.7% 4.3% -57.6% 79.6% -36.3% -100.0% 0.0%   Added value   15.5 89.9 219.8 -390.0 178.7 15.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -109 -128 -98 -28 -28 -35 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -0.8% 0.4% 2.4% -6.3% 1.6% 0.0% 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 %   -2.9% 1.6% 8.4% -31.6% 11.2% 0.2% 0.0% 0.0%   ROI %   -21.4% 13.7% 73.4% -216.0% 174.3% 21.3% 0.0% 0.0%   ROE %   -23.7% 8.0% 56.4% -65.8% 24.3% 12.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   8.7% 8.1% 13.9% -9.9% 0.7% 1.3% -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, %   -4,064.3% -908.4% -447.8% -35.1% -422.8% -954.6% 0.0% 0.0%   Gearing %   65.7% 7.5% 2.1% -157.4% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 20.7% 86.7% 12.8% 3.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 0.9 0.4 0.7 0.5 0.0 0.0   Current Ratio   0.7 0.8 0.9 0.4 0.7 0.5 0.0 0.0   Cash and cash equivalent   717.9 827.8 989.7 1.5 713.2 151.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -444.0 -387.9 -208.9 -510.0 -422.6 -407.4 -56.4 -56.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -17 7 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -17 7 1 0 0   EBIT / employee   0 0 0 -19 5 0 0 0   Net earnings / employee   0 0 0 -15 4 0 0 0