Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUCCMA ENERGY 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   3.5% 1.5% 4.6% 1.6% 1.9% 1.1% 8.5% 6.2%   Credit score (0-100)   55 78 47 75 69 83 28 38   Credit rating   BBB A BBB A A A BB BBB   Credit limit (kDKK)   0.0 7.8 0.0 4.7 1.3 239.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,374 1,870 1,818 2,636 4,719 5,233 0.0 0.0   EBITDA   424 490 -141 826 2,539 2,780 0.0 0.0   EBIT   422 458 -222 734 2,458 2,693 0.0 0.0   Pre-tax profit (PTP)   414.8 449.4 -225.4 723.1 2,449.1 2,641.8 0.0 0.0   Net earnings   320.1 347.7 -180.0 561.3 1,904.9 2,044.6 0.0 0.0   Pre-tax profit without non-rec. items   415 449 -225 723 2,449 2,642 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 50.6 63.8 47.8 91.1 101 0.0 0.0   Shareholders equity total   933 1,280 900 1,462 3,067 4,611 3,061 3,061   Interest-bearing liabilities   5.8 207 767 272 94.7 7.0 0.0 0.0   Balance sheet total (assets)   1,993 2,305 3,223 3,273 9,016 11,043 3,061 3,061   Net Debt   4.7 207 765 270 -485 -1,469 -3,049 -3,049     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   1,374 1,870 1,818 2,636 4,719 5,233 0.0 0.0   Gross profit growth   66.1% 36.1% -2.8% 45.0% 79.0% 10.9% -100.0% 0.0%   Employees   3 3 4 4 4 5 0 0   Employee growth %   50.0% 0.0% 33.3% 0.0% 0.0% 25.0% -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)   1,993 2,305 3,223 3,273 9,016 11,043 3,061 3,061   Balance sheet change%   66.6% 15.6% 39.8% 1.6% 175.5% 22.5% -72.3% 0.0%   Added value   424.3 489.8 -140.9 825.8 2,549.9 2,780.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 19 -67 -108 -22 -81 -101 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   30.7% 24.5% -12.2% 27.8% 52.1% 51.5% 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 %   26.5% 21.3% -7.8% 22.6% 40.0% 26.8% 0.0% 0.0%   ROI %   54.2% 37.8% -13.4% 41.1% 98.2% 69.2% 0.0% 0.0%   ROE %   41.4% 31.4% -16.5% 47.5% 84.1% 53.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   46.8% 55.6% 27.9% 44.7% 34.0% 41.8% 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, %   1.1% 42.2% -542.7% 32.7% -19.1% -52.8% 0.0% 0.0%   Gearing %   0.6% 16.2% 85.2% 18.6% 3.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   127.5% 8.2% 2.1% 2.1% 4.9% 100.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.5 0.9 0.6 0.9 0.9 1.0 0.0 0.0   Current Ratio   1.9 2.2 1.4 1.9 1.5 1.7 0.0 0.0   Cash and cash equivalent   1.0 0.3 1.9 1.6 579.9 1,475.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   932.7 1,229.8 897.3 1,524.0 2,959.9 4,497.7 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   141 163 -35 206 637 556 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 163 -35 206 635 556 0 0   EBIT / employee   141 153 -55 184 615 539 0 0   Net earnings / employee   107 116 -45 140 476 409 0 0