Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BØGSTED A/S 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   8.6% 7.2% 8.9% 3.8% 5.3% 4.8% 9.4% 9.4%   Credit score (0-100)   30 35 27 50 42 44 26 26   Credit rating   BB BBB BB 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 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   6,684 5,402 4,755 4,709 4,198 4,752 0.0 0.0   EBITDA   584 -60.5 624 718 526 613 0.0 0.0   EBIT   418 -282 437 555 328 374 0.0 0.0   Pre-tax profit (PTP)   103.5 -690.1 133.7 375.8 135.9 120.0 0.0 0.0   Net earnings   81.1 -539.3 104.1 294.0 106.7 92.9 0.0 0.0   Pre-tax profit without non-rec. items   104 -690 134 376 136 120 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   2,299 2,212 2,161 2,259 2,888 3,328 0.0 0.0   Shareholders equity total   2,521 1,982 2,086 2,380 2,487 2,580 2,080 2,080   Interest-bearing liabilities   4,093 4,080 2,398 129 2,185 261 0.0 0.0   Balance sheet total (assets)   23,985 22,950 14,679 11,008 9,681 8,450 2,080 2,080   Net Debt   3,495 3,493 1,820 -658 2,126 107 -2,080 -2,080     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   6,684 5,402 4,755 4,709 4,198 4,752 0.0 0.0   Gross profit growth   -4.3% -19.2% -12.0% -1.0% -10.8% 13.2% -100.0% 0.0%   Employees   18 16 13 12 11 12 0 0   Employee growth %   -5.3% -11.1% -18.8% -7.7% -8.3% 9.1% -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)   23,985 22,950 14,679 11,008 9,681 8,450 2,080 2,080   Balance sheet change%   32.9% -4.3% -36.0% -25.0% -12.1% -12.7% -75.4% 0.0%   Added value   583.8 -60.5 624.1 718.2 491.4 613.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   131 -308 -238 -65 432 200 -3,328 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   6.3% -5.2% 9.2% 11.8% 7.8% 7.9% 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 %   2.1% -1.1% 2.4% 4.3% 3.2% 4.1% 0.0% 0.0%   ROI %   4.2% -2.8% 5.4% 8.5% 6.5% 9.9% 0.0% 0.0%   ROE %   3.3% -24.0% 5.1% 13.2% 4.4% 3.7% 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 %   10.5% 8.6% 14.2% 21.6% 25.7% 30.5% 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, %   598.7% -5,772.5% 291.6% -91.6% 404.5% 17.5% 0.0% 0.0%   Gearing %   162.3% 205.8% 115.0% 5.4% 87.8% 10.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 10.6% 9.6% 14.3% 17.0% 20.8% 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   0.2 0.2 0.3 0.4 0.2 0.4 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.6 1.7 1.9 0.0 0.0   Cash and cash equivalent   597.5 586.5 578.6 787.2 58.8 153.3 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   2,686.5 2,790.8 3,009.4 3,241.8 2,689.4 2,374.1 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   32 -4 48 60 45 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 -4 48 60 48 51 0 0   EBIT / employee   23 -18 34 46 30 31 0 0   Net earnings / employee   5 -34 8 25 10 8 0 0