Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOWL'N' FUN HOBRO 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   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   6.6% 6.6% 6.6% 5.3% 5.4% 6.4% 15.1% 14.8%   Credit score (0-100)   38 37 36 41 41 36 13 14   Credit rating   BBB BBB BBB BBB BBB BBB 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   2,109 1,502 449 1,434 1,760 1,527 0.0 0.0   EBITDA   400 385 199 524 592 424 0.0 0.0   EBIT   20.1 38.9 -114 174 207 70.7 0.0 0.0   Pre-tax profit (PTP)   0.4 19.7 -194.1 117.9 154.0 24.2 0.0 0.0   Net earnings   -0.1 15.4 -151.4 92.0 120.2 18.9 0.0 0.0   Pre-tax profit without non-rec. items   0.4 19.7 -194 118 154 24.2 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   2,411 2,103 1,822 2,654 2,389 2,070 0.0 0.0   Shareholders equity total   347 362 211 303 423 442 242 242   Interest-bearing liabilities   1,395 1,549 1,629 1,263 809 714 0.0 0.0   Balance sheet total (assets)   2,699 2,515 2,338 3,003 2,718 2,361 242 242   Net Debt   1,357 1,538 1,614 1,250 790 696 -242 -242     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   2,109 1,502 449 1,434 1,760 1,527 0.0 0.0   Gross profit growth   1.5% -28.7% -70.1% 219.7% 22.7% -13.2% -100.0% 0.0%   Employees   6 4 1 3 4 3 0 0   Employee growth %   0.0% -33.3% -75.0% 200.0% 33.3% -25.0% -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)   2,699 2,515 2,338 3,003 2,718 2,361 242 242   Balance sheet change%   -10.1% -6.8% -7.0% 28.5% -9.5% -13.1% -89.8% 0.0%   Added value   400.3 385.4 199.0 523.8 557.0 423.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -550 -654 -595 483 -649 -672 -2,070 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 -1.0 1.0 2.0 3.0 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 (%)   1.0% 2.6% -25.5% 12.1% 11.8% 4.6% 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 %   0.7% 1.5% -4.7% 6.5% 7.3% 2.8% 0.0% 0.0%   ROI %   0.9% 1.8% -5.3% 7.5% 9.0% 3.7% 0.0% 0.0%   ROE %   -0.0% 4.3% -52.9% 35.8% 33.1% 4.4% 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 %   12.8% 14.4% 9.0% 8.2% 13.0% 16.3% 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, %   338.9% 399.1% 811.1% 238.6% 133.5% 164.3% 0.0% 0.0%   Gearing %   402.4% 427.9% 773.5% 417.2% 191.4% 161.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.3% 5.0% 3.9% 5.2% 6.1% 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   0.1 0.2 0.2 0.1 0.2 0.2 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   38.3 11.5 15.1 12.9 19.0 18.5 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   -1,782.6 -1,443.0 -1,351.9 -1,370.4 -1,141.1 -998.9 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   67 96 199 175 139 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 96 199 175 148 141 0 0   EBIT / employee   3 10 -114 58 52 24 0 0   Net earnings / employee   -0 4 -151 31 30 6 0 0