Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUSKOV HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.6% 0.6%   Bankruptcy risk   7.1% 1.6% 1.2% 0.8% 8.6% 1.1% 18.2% 18.2%   Credit score (0-100)   35 76 82 92 28 83 8 8   Credit rating   BBB A A AA BB A B B   Credit limit (kDKK)   0.0 10.0 136.7 545.7 0.0 145.1 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   -466 1,669 990 1,103 -2,750 810 810 810   Gross profit   -481 1,661 983 1,095 -2,757 802 0.0 0.0   EBITDA   -481 1,661 983 1,095 -2,757 802 0.0 0.0   EBIT   -481 1,661 983 1,095 -2,757 802 0.0 0.0   Pre-tax profit (PTP)   -480.4 1,666.9 978.8 1,076.5 -2,805.3 810.5 0.0 0.0   Net earnings   -477.2 1,667.3 978.9 1,080.5 -2,803.6 810.5 0.0 0.0   Pre-tax profit without non-rec. items   -480 1,667 979 1,076 -2,805 810 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,956 3,621 4,448 5,518 2,600 3,310 62.5 62.5   Interest-bearing liabilities   125 125 125 541 526 2,255 0.0 0.0   Balance sheet total (assets)   2,145 4,891 5,694 7,486 5,844 6,533 62.5 62.5   Net Debt   125 102 110 452 522 2,254 -62.5 -62.5     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   -466 1,669 990 1,103 -2,750 810 810 810   Net sales growth   0.0% -458.2% -40.7% 11.4% -349.3% -129.4% 0.0% 0.0%   Gross profit   -481 1,661 983 1,095 -2,757 802 0.0 0.0   Gross profit growth   -3,459.1% 0.0% -40.8% 11.5% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   2,145 4,891 5,694 7,486 5,844 6,533 62 62   Balance sheet change%   -17.5% 128.0% 16.4% 31.5% -21.9% 11.8% -99.0% 0.0%   Added value   -481.2 1,661.3 982.7 1,095.4 -2,757.4 801.6 0.0 0.0   Added value %   103.3% 99.5% 99.3% 99.3% 100.3% 99.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 1.0 -1.0 -2.0 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 %   103.3% 99.5% 99.3% 99.3% 100.3% 99.0% 0.0% 0.0%   EBIT %   0.0% 99.5% 99.3% 99.3% 0.0% 99.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   102.4% 99.9% 98.9% 98.0% 102.0% 100.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   102.4% 99.9% 98.9% 98.0% 102.0% 100.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   103.1% 99.9% 98.9% 97.6% 102.0% 100.1% 0.0% 0.0%   ROA %   -20.1% 47.5% 18.8% 16.6% -41.3% 13.8% 0.0% 0.0%   ROI %   -20.6% 57.3% 23.9% 20.6% -60.0% 19.6% 0.0% 0.0%   ROE %   -21.8% 59.8% 24.3% 21.7% -69.1% 27.4% 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 %   91.2% 74.0% 78.1% 73.7% 44.5% 50.7% 100.0% 100.0%   Relative indebtedness %   -40.7% 76.1% 125.9% 178.4% -118.0% 398.0% 0.0% 0.0%   Relative net indebtedness %   -40.7% 74.8% 124.3% 170.4% -117.8% 397.9% -7.7% -7.7%   Net int. bear. debt to EBITDA, %   -25.9% 6.2% 11.2% 41.3% -18.9% 281.2% 0.0% 0.0%   Gearing %   6.4% 3.5% 2.8% 9.8% 20.2% 68.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.9% 12.0% 5.7% 9.7% 3.0% 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   3.4 1.2 1.2 1.1 1.0 1.1 0.0 0.0   Current Ratio   3.4 1.2 1.2 1.1 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.4 22.6 15.0 88.6 4.1 0.7 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)   119.6 242.5 247.5 243.3 235.5 228.1 0.0 0.0   Current assets / Net sales %   -47.2% 82.3% 131.1% 186.8% -118.9% 407.3% 7.7% 7.7%   Net working capital   154.9 228.4 177.2 217.3 149.0 200.0 0.0 0.0   Net working capital %   -33.2% 13.7% 17.9% 19.7% -5.4% 24.7% 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   -466 1,669 990 1,103 -2,750 810 0 0   Added value / employee   -481 1,661 983 1,095 -2,757 802 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -481 1,661 983 1,095 -2,757 802 0 0   EBIT / employee   -481 1,661 983 1,095 -2,757 802 0 0   Net earnings / employee   -477 1,667 979 1,081 -2,804 811 0 0