Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUCHWALD RADIO 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   1.1% 1.3% 1.0% 1.5% 1.1% 1.5% 10.7% 10.4%   Credit score (0-100)   87 82 87 75 84 75 23 23   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   144.7 76.2 239.3 17.7 143.5 9.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 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   2,187 3,679 3,611 4,098 2,794 1,755 0.0 0.0   EBITDA   890 1,877 1,403 2,491 1,246 661 0.0 0.0   EBIT   704 1,798 1,310 2,181 996 526 0.0 0.0   Pre-tax profit (PTP)   701.0 1,797.0 1,305.7 2,183.1 942.4 397.4 0.0 0.0   Net earnings   546.0 1,397.3 1,016.7 1,702.2 734.6 304.0 0.0 0.0   Pre-tax profit without non-rec. items   701 1,797 1,306 2,183 942 397 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   179 355 291 2,014 3,706 3,040 0.0 0.0   Shareholders equity total   1,792 2,689 2,406 2,508 2,443 1,547 1,147 1,147   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2,873 2,409 0.0 0.0   Balance sheet total (assets)   2,762 3,856 3,484 5,084 7,031 4,288 1,147 1,147   Net Debt   -1,120 -1,128 -886 -407 2,708 1,846 -1,147 -1,147     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 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   2,187 3,679 3,611 4,098 2,794 1,755 0.0 0.0   Gross profit growth   -1.9% 68.2% -1.9% 13.5% -31.8% -37.2% -100.0% 0.0%   Employees   4 5 5 4 3 2 0 0   Employee growth %   0.0% 25.0% 0.0% -20.0% -25.0% -33.3% -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)   2,762 3,856 3,484 5,084 7,031 4,288 1,147 1,147   Balance sheet change%   15.3% 39.6% -9.6% 45.9% 38.3% -39.0% -73.3% 0.0%   Added value   890.0 1,877.3 1,402.9 2,491.1 1,305.8 661.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -250 96 -157 1,414 1,443 -801 -3,040 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 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 (%)   32.2% 48.9% 36.3% 53.2% 35.7% 30.0% 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 %   27.3% 54.5% 35.9% 51.1% 16.5% 9.5% 0.0% 0.0%   ROI %   39.7% 79.2% 50.9% 88.2% 25.3% 11.4% 0.0% 0.0%   ROE %   30.9% 62.4% 39.9% 69.3% 29.7% 15.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   64.9% 69.7% 69.1% 49.3% 34.7% 36.1% 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, %   -125.8% -60.1% -63.1% -16.3% 217.4% 279.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 117.6% 155.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.0% 5.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.2 3.0 2.6 1.1 1.2 1.3 0.0 0.0   Current Ratio   3.0 3.5 3.1 1.4 1.4 1.8 0.0 0.0   Cash and cash equivalent   1,120.0 1,128.0 885.6 406.6 164.6 563.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 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   1,637.0 2,412.6 2,079.0 891.2 943.8 530.8 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 2019/4 2019 2020/4 2020 2021/4 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   223 375 281 623 435 331 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   223 375 281 623 415 331 0 0   EBIT / employee   176 360 262 545 332 263 0 0   Net earnings / employee   137 279 203 426 245 152 0 0