Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BONDESKOVGÅRD NATURBYG 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% 2.2% 2.2%   Bankruptcy risk   3.3% 2.1% 2.8% 1.2% 1.5% 3.2% 10.8% 10.6%   Credit score (0-100)   57 69 59 82 75 54 23 23   Credit rating   BBB A BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.2 0.0 99.2 9.7 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   710 1,705 2,176 1,918 2,391 1,325 0.0 0.0   EBITDA   74.0 1,031 1,501 903 1,054 293 0.0 0.0   EBIT   74.0 1,031 1,494 893 1,033 272 0.0 0.0   Pre-tax profit (PTP)   64.0 1,027.0 1,482.0 878.6 1,030.3 269.6 0.0 0.0   Net earnings   54.0 814.0 1,159.0 736.3 794.5 170.1 0.0 0.0   Pre-tax profit without non-rec. items   64.0 1,027 1,482 879 1,030 270 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   5.0 5.0 38.0 27.7 61.2 40.3 0.0 0.0   Shareholders equity total   292 1,106 1,766 1,901 1,696 866 641 641   Interest-bearing liabilities   159 64.0 69.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   653 1,872 3,202 2,570 2,525 1,531 641 641   Net Debt   -83.0 -1,237 -2,112 -1,287 -1,818 -152 -641 -641     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   710 1,705 2,176 1,918 2,391 1,325 0.0 0.0   Gross profit growth   -21.0% 140.1% 27.6% -11.9% 24.6% -44.6% -100.0% 0.0%   Employees   0 1 1 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% 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)   653 1,872 3,202 2,570 2,525 1,531 641 641   Balance sheet change%   -33.3% 186.7% 71.0% -19.7% -1.7% -39.4% -58.1% 0.0%   Added value   74.0 1,031.0 1,501.0 903.2 1,043.1 293.3 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 26 -20 13 -42 -40 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 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 (%)   10.4% 60.5% 68.7% 46.6% 43.2% 20.6% 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 %   9.8% 82.0% 59.0% 31.0% 40.7% 13.4% 0.0% 0.0%   ROI %   13.1% 143.8% 117.4% 51.7% 57.7% 21.1% 0.0% 0.0%   ROE %   17.1% 116.5% 80.7% 40.2% 44.2% 13.3% 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 %   44.7% 59.1% 55.2% 74.0% 67.2% 56.6% 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, %   -112.2% -120.0% -140.7% -142.5% -172.4% -51.8% 0.0% 0.0%   Gearing %   54.5% 5.8% 3.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 7.2% 21.1% 48.3% 0.0% 0.0% 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   1.5 2.4 2.2 3.7 2.8 2.2 0.0 0.0   Current Ratio   1.8 2.5 2.3 3.8 3.0 2.3 0.0 0.0   Cash and cash equivalent   242.0 1,301.0 2,181.0 1,287.0 1,817.5 152.0 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   287.0 1,118.0 1,775.0 1,873.7 1,634.7 847.0 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 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   0 1,031 1,501 452 348 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,031 1,501 452 351 98 0 0   EBIT / employee   0 1,031 1,494 447 344 91 0 0   Net earnings / employee   0 814 1,159 368 265 57 0 0