Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bøgballe Mink 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  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% 1.1% 1.1%   Bankruptcy risk   3.0% 8.9% 2.5% 2.6% 3.0% 2.3% 8.1% 8.1%   Credit score (0-100)   59 29 62 60 57 63 30 30   Credit rating   BBB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 0.0 0.5 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   3,232 -239 4,203 6,959 13,539 15,289 0.0 0.0   EBITDA   41.0 -2,592 2,229 5,345 13,155 14,855 0.0 0.0   EBIT   -575 -3,256 1,558 4,127 12,584 14,299 0.0 0.0   Pre-tax profit (PTP)   -1,078.6 -3,801.9 910.4 3,540.4 12,322.8 14,563.8 0.0 0.0   Net earnings   -844.4 -3,839.3 1,508.7 2,736.4 12,817.6 14,815.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,079 -3,802 910 3,540 12,323 14,564 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   5,450 4,791 4,180 2,923 2,460 1,856 0.0 0.0   Shareholders equity total   -406 -4,245 -2,736 0.2 12,818 27,634 8,134 8,134   Interest-bearing liabilities   24,574 26,541 25,905 21,203 5,995 372 0.0 0.0   Balance sheet total (assets)   25,969 24,027 28,587 23,317 18,894 28,660 8,134 8,134   Net Debt   24,574 26,541 25,476 20,087 3,977 -3,457 -8,134 -8,134     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   3,232 -239 4,203 6,959 13,539 15,289 0.0 0.0   Gross profit growth   -17.8% 0.0% 0.0% 65.6% 94.5% 12.9% -100.0% 0.0%   Employees   10 10 10 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -90.0% 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)   25,969 24,027 28,587 23,317 18,894 28,660 8,134 8,134   Balance sheet change%   -2.0% -7.5% 19.0% -18.4% -19.0% 51.7% -71.6% 0.0%   Added value   41.0 -2,592.2 2,228.6 5,345.2 13,802.1 14,855.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -587 -1,322 -1,282 -2,476 -1,034 -1,160 -1,856 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 1.0 2.0 3.0 4.0 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 (%)   -17.8% 1,362.1% 37.1% 59.3% 93.0% 93.5% 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 %   -2.1% -11.9% 5.2% 15.1% 59.6% 61.3% 0.0% 0.0%   ROI %   -2.3% -12.7% 5.9% 17.4% 62.4% 62.2% 0.0% 0.0%   ROE %   -6.4% -15.4% 5.7% 19.1% 200.0% 73.3% 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 %   -1.5% 3.1% 7.9% 21.4% 94.3% 96.4% 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, %   59,867.5% -1,023.9% 1,143.2% 375.8% 30.2% -23.3% 0.0% 0.0%   Gearing %   -6,058.9% -625.2% -946.8% 10,343,165.9% 46.8% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.1% 2.5% 2.5% 1.9% 0.3% 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 0.8 0.3 2.5 3.4 20.0 0.0 0.0   Current Ratio   9.7 6.7 4.4 10.8 22.5 25.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 429.0 1,116.3 2,017.6 3,829.0 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   17,551.5 15,547.6 18,101.5 17,654.4 14,797.2 24,830.4 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   4 -259 223 5,345 13,802 14,855 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 -259 223 5,345 13,155 14,855 0 0   EBIT / employee   -57 -326 156 4,127 12,584 14,299 0 0   Net earnings / employee   -84 -384 151 2,736 12,818 14,816 0 0