Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Boulebar Danmark 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   3.7% 21.3% 4.7% 4.8% 4.0% 2.5% 8.9% 8.9%   Credit score (0-100)   53 5 44 44 49 62 28 28   Credit rating   BBB B BBB BBB BBB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,434 6,400 8,777 13,901 17,855 19,519 0.0 0.0   EBITDA   3,130 -2,024 1,765 4,684 5,692 6,359 0.0 0.0   EBIT   1,210 -4,099 -205 3,298 4,427 4,936 0.0 0.0   Pre-tax profit (PTP)   1,857.0 -4,061.0 -483.0 4,330.0 4,717.0 4,868.7 0.0 0.0   Net earnings   1,448.0 -4,537.0 1,020.0 3,377.0 3,679.0 3,797.6 0.0 0.0   Pre-tax profit without non-rec. items   1,857 -4,061 -483 4,330 4,717 4,869 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,141 2,247 1,071 1,345 5,811 5,178 0.0 0.0   Shareholders equity total   -4,469 -9,006 -7,985 -4,608 -929 2,869 2,650 2,650   Interest-bearing liabilities   11,427 13,281 12,615 8,011 8,793 1,454 0.0 0.0   Balance sheet total (assets)   9,272 7,976 8,885 6,582 11,894 8,934 2,650 2,650   Net Debt   11,341 13,262 9,900 7,006 5,343 678 -2,650 -2,650     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   11,434 6,400 8,777 13,901 17,855 19,519 0.0 0.0   Gross profit growth   30.1% -44.0% 37.1% 58.4% 28.4% 9.3% -100.0% 0.0%   Employees   24 19 17 23 29 35 0 0   Employee growth %   20.0% -20.8% -10.5% 35.3% 26.1% 20.7% -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)   9,272 7,976 8,885 6,582 11,894 8,934 2,650 2,650   Balance sheet change%   -9.1% -14.0% 11.4% -25.9% 80.7% -24.9% -70.3% 0.0%   Added value   3,130.0 -2,024.0 1,765.0 4,684.0 5,813.0 6,359.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,809 -3,648 -3,902 -1,868 2,576 -2,409 -5,394 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   10.6% -64.0% -2.3% 23.7% 24.8% 25.3% 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 %   12.7% -26.2% -0.8% 32.8% 42.6% 47.7% 0.0% 0.0%   ROI %   17.9% -32.5% -1.1% 44.6% 60.9% 78.0% 0.0% 0.0%   ROE %   14.9% -52.6% 12.1% 43.7% 39.8% 51.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -32.5% -53.0% -47.3% -41.2% -7.2% 32.1% 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, %   362.3% -655.2% 560.9% 149.6% 93.9% 10.7% 0.0% 0.0%   Gearing %   -255.7% -147.5% -158.0% -173.8% -946.5% 50.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.3% 2.7% 2.6% 4.7% 6.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.3 0.3 0.4 0.5 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.4 0.4 0.6 0.0 0.0   Cash and cash equivalent   86.0 19.0 2,715.0 1,005.0 3,450.0 775.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -11,064.0 -14,028.0 -11,006.0 -7,147.0 -7,355.0 -2,449.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   130 -107 104 204 200 182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   130 -107 104 204 196 182 0 0   EBIT / employee   50 -216 -12 143 153 141 0 0   Net earnings / employee   60 -239 60 147 127 109 0 0