Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOXBO 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% 3.8% 3.8%   Bankruptcy risk   1.9% 1.1% 1.4% 3.7% 2.1% 1.1% 10.9% 10.9%   Credit score (0-100)   72 85 78 50 66 84 22 22   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   1.1 252.8 40.6 0.0 0.3 308.9 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   9,062 12,494 10,172 10,952 16,096 16,411 0.0 0.0   EBITDA   1,088 3,517 1,561 1,306 2,726 2,407 0.0 0.0   EBIT   714 2,932 1,103 915 2,253 1,978 0.0 0.0   Pre-tax profit (PTP)   600.9 2,769.8 996.1 816.0 2,089.7 1,672.2 0.0 0.0   Net earnings   463.9 2,143.4 763.8 625.4 1,609.8 1,258.7 0.0 0.0   Pre-tax profit without non-rec. items   601 2,770 996 816 2,090 1,672 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   1,527 1,215 641 1,284 2,580 2,241 0.0 0.0   Shareholders equity total   1,464 3,143 1,764 1,625 2,610 2,259 910 910   Interest-bearing liabilities   2,647 1,722 1,611 2,189 3,256 2,922 0.0 0.0   Balance sheet total (assets)   6,723 8,087 6,164 8,344 10,572 7,688 910 910   Net Debt   1,944 713 -867 1,672 2,606 2,272 -910 -910     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   9,062 12,494 10,172 10,952 16,096 16,411 0.0 0.0   Gross profit growth   -5.7% 37.9% -18.6% 7.7% 47.0% 2.0% -100.0% 0.0%   Employees   0 18 17 19 27 27 0 0   Employee growth %   0.0% 0.0% -5.6% 11.8% 42.1% 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)   6,723 8,087 6,164 8,344 10,572 7,688 910 910   Balance sheet change%   38.0% 20.3% -23.8% 35.4% 26.7% -27.3% -88.2% 0.0%   Added value   1,088.3 3,516.9 1,561.0 1,306.1 2,644.1 2,407.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 -897 -1,032 252 824 -768 -2,241 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 (%)   7.9% 23.5% 10.8% 8.4% 14.0% 12.1% 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 %   12.3% 39.6% 15.6% 12.8% 23.9% 21.8% 0.0% 0.0%   ROI %   18.0% 64.2% 26.6% 25.5% 46.1% 35.3% 0.0% 0.0%   ROE %   21.0% 93.0% 31.1% 36.9% 76.0% 51.7% 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 %   21.8% 38.9% 28.6% 19.5% 24.7% 29.4% 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, %   178.7% 20.3% -55.5% 128.0% 95.6% 94.4% 0.0% 0.0%   Gearing %   180.8% 54.8% 91.3% 134.7% 124.8% 129.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 7.4% 6.7% 5.8% 6.4% 10.4% 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   1.1 1.5 1.3 1.1 1.2 1.1 0.0 0.0   Current Ratio   1.1 1.5 1.3 1.1 1.2 1.1 0.0 0.0   Cash and cash equivalent   703.2 1,009.1 2,477.4 517.1 650.0 650.0 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   416.7 2,330.4 1,228.4 886.8 1,317.6 609.3 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   0 195 92 69 98 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 195 92 69 101 89 0 0   EBIT / employee   0 163 65 48 83 73 0 0   Net earnings / employee   0 119 45 33 60 47 0 0