Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOWL'N'FUN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7%   Bankruptcy risk   3.0% 3.6% 3.8% 8.8% 5.6% 2.2% 18.6% 20.7%   Credit score (0-100)   60 54 52 28 39 66 7 1   Credit rating   BB BB BB B BB BBB B C   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,919 9,363 8,149 6,051 10,124 12,543 0.0 0.0   EBITDA   158 -371 486 -463 1,445 1,504 0.0 0.0   EBIT   -170 -678 240 -765 230 963 0.0 0.0   Pre-tax profit (PTP)   -127.9 -679.6 233.5 -804.2 119.6 866.4 0.0 0.0   Net earnings   -100.8 -531.0 178.6 -627.9 91.4 668.4 0.0 0.0   Pre-tax profit without non-rec. items   -128 -680 233 -804 120 866 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   2,086 1,829 1,842 2,316 1,878 3,350 0.0 0.0   Shareholders equity total   1,504 973 1,152 314 406 1,074 136 136   Interest-bearing liabilities   6,212 2,615 12.5 171 149 179 0.0 0.0   Balance sheet total (assets)   11,835 5,925 7,265 9,529 11,539 9,838 136 136   Net Debt   6,212 2,612 -2,911 -4,690 -3,102 -1,751 -136 -136     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   8,919 9,363 8,149 6,051 10,124 12,543 0.0 0.0   Gross profit growth   26.5% 5.0% -13.0% -25.7% 67.3% 23.9% -100.0% 0.0%   Employees   21 21 22 22 19 28 0 0   Employee growth %   0.0% 0.0% 4.8% 0.0% -13.6% 47.4% -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)   11,835 5,925 7,265 9,529 11,539 9,838 136 136   Balance sheet change%   104.1% -49.9% 22.6% 31.2% 21.1% -14.7% -98.6% 0.0%   Added value   158.0 -371.3 486.4 -462.8 531.9 1,504.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -36 -571 -240 165 -1,659 924 -3,350 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -1.9% -7.2% 2.9% -12.6% 2.3% 7.7% 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 %   -1.4% -7.6% 3.6% -9.1% 2.2% 9.0% 0.0% 0.0%   ROI %   -2.1% -11.7% 8.2% -36.9% 12.0% 42.5% 0.0% 0.0%   ROE %   -6.5% -42.9% 16.8% -85.6% 25.4% 90.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   12.7% 17.3% 15.6% 3.2% 3.4% 10.6% 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, %   3,932.3% -703.4% -598.3% 1,013.3% -214.7% -116.4% 0.0% 0.0%   Gearing %   412.9% 268.6% 1.1% 54.4% 36.8% 16.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.5% 42.8% 68.9% 58.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.7 0.8 0.8 0.9 0.6 0.0 0.0   Current Ratio   1.0 0.8 1.1 0.9 1.0 0.9 0.0 0.0   Cash and cash equivalent   0.0 3.1 2,923.0 4,861.2 3,251.1 1,930.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -455.4 -796.9 330.9 -555.4 -138.2 -925.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   8 -18 22 -21 28 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8 -18 22 -21 76 54 0 0   EBIT / employee   -8 -32 11 -35 12 34 0 0   Net earnings / employee   -5 -25 8 -29 5 24 0 0