Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BONCONCILIO 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 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% 1.2% 1.2%   Bankruptcy risk   4.3% 2.7% 2.9% 1.9% 1.8% 7.3% 16.0% 16.0%   Credit score (0-100)   50 62 58 68 70 32 12 12   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 1.3 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   852 816 795 680 817 902 0.0 0.0   EBITDA   37.3 92.6 2.6 -17.5 53.2 220 0.0 0.0   EBIT   37.3 92.6 2.6 -17.5 53.2 220 0.0 0.0   Pre-tax profit (PTP)   189.0 666.0 1,254.7 732.3 609.6 -1,198.5 0.0 0.0   Net earnings   181.4 645.9 1,254.2 736.4 598.0 -1,246.5 0.0 0.0   Pre-tax profit without non-rec. items   189 666 1,255 732 610 -1,199 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   260 798 1,941 2,565 3,049 799 -413 -413   Interest-bearing liabilities   579 522 509 670 602 529 413 413   Balance sheet total (assets)   1,055 1,651 3,087 3,582 4,003 1,739 0.0 0.0   Net Debt   579 522 457 660 602 526 413 413     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   852 816 795 680 817 902 0.0 0.0   Gross profit growth   7.5% -4.3% -2.5% -14.5% 20.1% 10.4% -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)   1,055 1,651 3,087 3,582 4,003 1,739 0 0   Balance sheet change%   13.7% 56.5% 86.9% 16.0% 11.8% -56.5% -100.0% 0.0%   Added value   37.3 92.6 2.6 -17.5 53.2 220.0 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 0 0 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   1.0 2.0 3.0 -1.0 1.0 2.0 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 (%)   4.4% 11.3% 0.3% -2.6% 6.5% 24.4% 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 %   19.4% 49.5% 53.3% 22.0% 16.3% -41.4% 0.0% 0.0%   ROI %   24.0% 62.1% 67.0% 25.8% 18.0% -47.8% 0.0% 0.0%   ROE %   87.8% 122.2% 91.6% 32.7% 21.3% -64.8% 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 %   24.6% 48.3% 62.9% 71.6% 76.2% 46.0% -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, %   1,551.6% 563.5% 17,886.1% -3,778.3% 1,132.5% 239.0% 0.0% 0.0%   Gearing %   223.0% 65.4% 26.2% 26.1% 19.7% 66.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.7% 1.7% 0.1% 1.5% 1.6% 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   0.1 0.3 0.4 0.3 0.3 0.4 0.0 0.0   Current Ratio   0.2 0.3 0.5 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 52.5 10.6 0.0 2.8 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   -666.3 -605.9 -628.3 -705.1 -687.8 -542.4 -206.3 -206.3   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   37 93 3 -17 53 220 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 93 3 -17 53 220 0 0   EBIT / employee   37 93 3 -17 53 220 0 0   Net earnings / employee   181 646 1,254 736 598 -1,247 0 0