Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danmarks Busmuseum Fond 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.0% 2.1% 2.5% 1.6% 2.6% 1.9% 13.5% 13.5%   Credit score (0-100)   51 68 62 73 61 69 17 17   Credit rating   BBB A BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.2 0.0 6.6 0.0 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23.0 304 494 386 88.7 219 0.0 0.0   EBITDA   -56.3 227 401 373 18.5 212 0.0 0.0   EBIT   -83.4 182 355 326 -28.7 162 0.0 0.0   Pre-tax profit (PTP)   -140.2 67.5 299.4 267.0 -81.7 97.6 0.0 0.0   Net earnings   -140.2 67.5 299.4 267.0 -81.7 97.6 0.0 0.0   Pre-tax profit without non-rec. items   -140 67.5 299 267 -81.7 97.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,625 4,352 4,632 4,717 4,670 4,703 0.0 0.0   Shareholders equity total   2,680 2,748 3,047 3,314 3,233 3,330 820 820   Interest-bearing liabilities   506 1,474 1,498 1,437 1,434 1,295 0.0 0.0   Balance sheet total (assets)   3,317 4,399 4,636 5,188 4,750 4,744 820 820   Net Debt   504 1,474 1,498 966 1,428 1,263 -820 -820     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   23.0 304 494 386 88.7 219 0.0 0.0   Gross profit growth   -96.3% 1,224.0% 62.4% -21.9% -77.0% 147.1% -100.0% 0.0%   Employees   1 4 4 1 1 1 0 0   Employee growth %   0.0% 300.0% 0.0% -75.0% 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)   3,317 4,399 4,636 5,188 4,750 4,744 820 820   Balance sheet change%   9.9% 32.6% 5.4% 11.9% -8.4% -0.1% -82.7% 0.0%   Added value   -56.3 226.6 401.1 373.1 18.5 212.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 1,682 -1,976 2,247 -94 -17 -2,493 -2,210   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 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -362.7% 59.9% 71.8% 84.4% -32.3% 74.1% 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 %   -2.6% 4.7% 7.9% 6.6% -0.6% 3.4% 0.0% 0.0%   ROI %   -2.7% 4.9% 8.1% 7.0% -0.6% 3.5% 0.0% 0.0%   ROE %   -5.1% 2.5% 10.3% 8.4% -2.5% 3.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   80.8% 62.5% 65.7% 68.5% 68.1% 70.2% 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, %   -894.9% 650.5% 373.5% 258.9% 7,733.2% 595.0% 0.0% 0.0%   Gearing %   18.9% 53.7% 49.2% 43.4% 44.3% 38.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.5% 11.6% 3.7% 4.0% 3.7% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.1 0.0 2.7 0.3 0.2 0.0 0.0   Current Ratio   1.1 0.1 0.0 0.9 0.3 0.2 0.0 0.0   Cash and cash equivalent   1.4 0.0 0.0 471.0 5.9 31.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   65.0 -758.7 -794.7 -50.4 -158.5 -153.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -56 57 100 373 18 212 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -56 57 100 373 18 212 0 0   EBIT / employee   -83 46 89 326 -29 162 0 0   Net earnings / employee   -140 17 75 267 -82 98 0 0