Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUUS OPTIK 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.1% 2.3% 1.7% 0.9% 0.8% 1.5% 11.1% 10.9%   Credit score (0-100)   69 66 72 87 92 76 22 22   Credit rating   A BBB A A AA A BB BB   Credit limit (kDKK)   0.1 0.0 1.8 257.4 293.4 14.1 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   3,891 3,659 4,029 5,011 4,944 4,880 0.0 0.0   EBITDA   440 430 729 1,646 1,065 500 0.0 0.0   EBIT   419 415 717 1,640 1,065 500 0.0 0.0   Pre-tax profit (PTP)   351.0 331.0 629.0 1,530.0 943.0 344.5 0.0 0.0   Net earnings   269.0 251.0 488.0 1,193.0 733.0 266.2 0.0 0.0   Pre-tax profit without non-rec. items   351 331 629 1,530 943 344 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   32.0 18.0 6.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   566 617 805 1,598 1,330 897 772 772   Interest-bearing liabilities   104 13.0 1.0 0.0 381 726 0.0 0.0   Balance sheet total (assets)   2,006 2,589 2,856 3,393 3,258 3,054 772 772   Net Debt   65.0 -790 -1,001 -1,234 -909 -632 -772 -772     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   3,891 3,659 4,029 5,011 4,944 4,880 0.0 0.0   Gross profit growth   -4.5% -6.0% 10.1% 24.4% -1.3% -1.3% -100.0% 0.0%   Employees   8 8 7 8 8 8 0 0   Employee growth %   0.0% 0.0% -12.5% 14.3% 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)   2,006 2,589 2,856 3,393 3,258 3,054 772 772   Balance sheet change%   -1.0% 29.1% 10.3% 18.8% -4.0% -6.3% -74.7% 0.0%   Added value   440.0 430.0 729.0 1,646.0 1,071.0 499.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -43 -29 -24 -12 0 0 0 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 5.0 5.0 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 (%)   10.8% 11.3% 17.8% 32.7% 21.5% 10.2% 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 %   20.8% 18.1% 26.6% 52.7% 32.0% 16.0% 0.0% 0.0%   ROI %   61.8% 55.7% 81.2% 126.3% 63.4% 29.8% 0.0% 0.0%   ROE %   55.9% 42.4% 68.6% 99.3% 50.1% 23.9% 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 %   28.2% 23.8% 28.2% 47.1% 40.8% 29.4% 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, %   14.8% -183.7% -137.3% -75.0% -85.4% -126.5% 0.0% 0.0%   Gearing %   18.4% 2.1% 0.1% 0.0% 28.6% 81.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.0% 143.6% 1,357.1% 23,200.0% 64.0% 29.0% 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   0.6 0.9 1.0 1.5 1.2 0.9 0.0 0.0   Current Ratio   1.3 1.4 1.6 2.2 1.8 1.4 0.0 0.0   Cash and cash equivalent   39.0 803.0 1,002.0 1,234.0 1,290.0 1,358.3 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   451.0 661.0 959.0 1,779.0 1,381.0 817.5 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   55 54 104 206 134 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 54 104 206 133 62 0 0   EBIT / employee   52 52 102 205 133 62 0 0   Net earnings / employee   34 31 70 149 92 33 0 0