Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bulk Fiber Networks Denmark 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 N/A 2019 N/A 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   0.0% 0.0% 4.7% 2.9% 4.7% 3.2% 9.3% 9.3%   Credit score (0-100)   0 0 45 56 45 54 27 27   Credit rating   N/A N/A 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 N/A 2019 N/A 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   0.0 0.0 -70.0 -712 -1,451 -210 0.0 0.0   EBITDA   0.0 0.0 -70.0 -712 -1,451 -210 0.0 0.0   EBIT   0.0 0.0 -93.3 -1,639 -3,942 -2,587 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -137.7 -2,919.9 -8,408.1 -8,561.4 0.0 0.0   Net earnings   0.0 0.0 -197.2 -2,860.5 -8,408.1 -8,561.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -138 -2,920 -8,408 -8,561 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 7,310 45,272 64,887 59,099 0.0 0.0   Shareholders equity total   0.0 0.0 2.8 -2,858 -11,266 15,173 -20,027 -20,027   Interest-bearing liabilities   0.0 0.0 9,968 50,165 85,039 56,242 22,322 22,322   Balance sheet total (assets)   0.0 0.0 11,135 57,279 78,564 74,759 2,295 2,295   Net Debt   0.0 0.0 9,813 44,221 78,489 45,803 22,322 22,322     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -70.0 -712 -1,451 -210 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -917.7% -103.8% 85.5% 0.0% 0.0%   Employees   0 0 2 0 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   0 0 11,135 57,279 78,564 74,759 2,295 2,295   Balance sheet change%   0.0% 0.0% 0.0% 414.4% 37.2% -4.8% -96.9% 0.0%   Added value   0.0 0.0 -70.0 -712.0 -3,015.2 -210.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 7,287 39,389 16,960 -8,062 -59,099 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 133.3% 230.2% 271.7% 1,230.2% 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 %   0.0% 0.0% -0.8% -4.1% -5.2% -2.8% 0.0% 0.0%   ROI %   0.0% 0.0% -0.9% -4.9% -5.8% -3.0% 0.0% 0.0%   ROE %   0.0% 0.0% -6,922.5% -10.0% -12.4% -18.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% -4.8% -12.5% 20.3% -89.7% -89.7%   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, %   0.0% 0.0% -14,025.9% -6,210.7% -5,409.1% -21,776.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 349,992.2% -1,755.5% -754.9% 370.7% -111.5% -111.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.9% 4.8% 6.6% 8.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.3 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 155.2 5,944.7 6,549.9 10,439.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -7,247.9 -50,484.1 -78,343.6 -46,220.3 -11,160.9 -11,160.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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   0 0 -35 0 -1,508 -105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -35 0 -726 -105 0 0   EBIT / employee   0 0 -47 0 -1,971 -1,294 0 0   Net earnings / employee   0 0 -99 0 -4,204 -4,281 0 0