Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Buksesmeden Fjerritslev 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   4.5% 2.7% 1.2% 1.4% 1.7% 2.1% 10.7% 10.4%   Credit score (0-100)   48 62 81 76 72 65 23 23   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 30.5 12.2 1.7 0.1 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   565 1,171 1,263 1,490 1,466 1,202 0.0 0.0   EBITDA   282 413 404 652 666 457 0.0 0.0   EBIT   257 413 404 586 657 448 0.0 0.0   Pre-tax profit (PTP)   256.4 409.8 400.9 572.5 589.6 437.6 0.0 0.0   Net earnings   259.0 319.5 312.7 446.2 457.3 340.5 0.0 0.0   Pre-tax profit without non-rec. items   256 410 401 573 590 438 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   0.0 0.0 46.2 37.0 27.7 18.5 0.0 0.0   Shareholders equity total   374 694 1,006 1,452 1,710 1,600 1,150 1,150   Interest-bearing liabilities   783 678 117 0.0 756 1,429 0.0 0.0   Balance sheet total (assets)   1,481 1,797 1,808 2,084 3,228 3,557 1,150 1,150   Net Debt   507 672 68.4 -320 612 1,220 -1,150 -1,150     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   565 1,171 1,263 1,490 1,466 1,202 0.0 0.0   Gross profit growth   0.0% 107.3% 7.8% 18.0% -1.6% -18.1% -100.0% 0.0%   Employees   2 3 3 3 3 3 0 0   Employee growth %   100.0% 50.0% 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)   1,481 1,797 1,808 2,084 3,228 3,557 1,150 1,150   Balance sheet change%   1,124.9% 21.4% 0.6% 15.3% 54.9% 10.2% -67.7% 0.0%   Added value   282.2 413.1 404.1 651.9 723.0 456.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 0 46 -76 -18 -18 -18 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   45.4% 35.3% 32.0% 39.3% 44.8% 37.3% 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 %   32.1% 25.3% 22.5% 30.1% 24.7% 13.2% 0.0% 0.0%   ROI %   40.4% 32.2% 31.1% 43.3% 32.4% 15.9% 0.0% 0.0%   ROE %   105.9% 59.9% 36.8% 36.3% 28.9% 20.6% 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 %   25.3% 38.6% 55.7% 69.7% 53.0% 45.0% 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, %   179.6% 162.7% 16.9% -49.1% 92.0% 267.0% 0.0% 0.0%   Gearing %   209.2% 97.7% 11.6% 0.0% 44.2% 89.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.7% 1.3% 22.2% 17.7% 0.9% 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   0.3 0.2 0.4 1.6 1.3 1.2 0.0 0.0   Current Ratio   1.3 1.9 2.7 4.6 2.4 2.0 0.0 0.0   Cash and cash equivalent   275.7 5.6 48.4 320.1 144.2 209.4 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   374.1 833.4 1,113.2 1,606.5 1,883.3 1,748.5 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 2019/6 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   141 138 135 217 241 152 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 138 135 217 222 152 0 0   EBIT / employee   128 138 135 195 219 149 0 0   Net earnings / employee   130 107 104 149 152 113 0 0