Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wood Repair by Boegh Consult 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.3% 1.9% 1.4% 2.4% 4.4% 10.9% 10.6%   Credit score (0-100)   77 80 68 78 63 47 22 23   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   30.3 159.3 3.1 94.4 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,256 9,956 12,220 10,155 8,705 7,634 0.0 0.0   EBITDA   2,275 3,554 5,913 3,458 1,299 424 0.0 0.0   EBIT   2,097 3,349 5,707 3,288 1,095 225 0.0 0.0   Pre-tax profit (PTP)   2,022.0 3,302.0 5,658.0 3,342.0 951.0 94.5 0.0 0.0   Net earnings   1,567.0 2,568.0 4,404.0 2,512.0 732.0 61.8 0.0 0.0   Pre-tax profit without non-rec. items   2,022 3,302 5,658 3,342 951 94.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,673 1,468 1,262 1,754 1,550 1,389 0.0 0.0   Shareholders equity total   5,465 6,532 8,436 7,548 6,280 5,642 5,142 5,142   Interest-bearing liabilities   1,727 2,211 20.0 333 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,274 12,396 12,615 12,039 13,043 12,429 5,142 5,142   Net Debt   931 -2,802 -1,581 -17.0 -1,395 -736 -5,142 -5,142     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   8,256 9,956 12,220 10,155 8,705 7,634 0.0 0.0   Gross profit growth   -11.3% 20.6% 22.7% -16.9% -14.3% -12.3% -100.0% 0.0%   Employees   10 10 10 10 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 10.0% 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)   9,274 12,396 12,615 12,039 13,043 12,429 5,142 5,142   Balance sheet change%   -8.8% 33.7% 1.8% -4.6% 8.3% -4.7% -58.6% 0.0%   Added value   2,275.0 3,554.0 5,913.0 3,458.0 1,265.0 423.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -415 -410 -412 322 -408 -360 -1,389 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   25.4% 33.6% 46.7% 32.4% 12.6% 2.9% 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 %   21.6% 30.9% 45.6% 27.5% 8.7% 1.8% 0.0% 0.0%   ROI %   27.4% 40.6% 64.8% 41.5% 15.5% 3.9% 0.0% 0.0%   ROE %   26.4% 42.8% 58.8% 31.4% 10.6% 1.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   58.9% 52.7% 66.9% 62.7% 48.1% 45.4% 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, %   40.9% -78.8% -26.7% -0.5% -107.4% -173.7% 0.0% 0.0%   Gearing %   31.6% 33.8% 0.2% 4.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 2.4% 4.4% 26.6% 87.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 1.3 0.9 0.6 0.6 0.5 0.0 0.0   Current Ratio   2.1 2.0 2.7 2.3 1.7 1.6 0.0 0.0   Cash and cash equivalent   796.0 5,013.0 1,601.0 350.0 1,395.0 735.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,945.0 5,466.0 7,174.0 5,794.0 4,730.0 4,252.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   228 355 591 346 115 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   228 355 591 346 118 39 0 0   EBIT / employee   210 335 571 329 100 20 0 0   Net earnings / employee   157 257 440 251 67 6 0 0