Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOG & IDÉ, HOLSTEBRO 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   2.9% 2.8% 2.5% 2.4% 4.4% 4.7% 10.7% 10.5%   Credit score (0-100)   59 59 60 63 46 45 23 23   Credit rating   BBB BBB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,076 2,279 3,231 3,319 2,614 2,470 0.0 0.0   EBITDA   475 792 724 506 111 73.8 0.0 0.0   EBIT   469 752 671 441 36.3 24.6 0.0 0.0   Pre-tax profit (PTP)   511.9 694.5 695.1 446.5 61.5 54.4 0.0 0.0   Net earnings   399.2 541.7 542.1 348.9 48.4 42.8 0.0 0.0   Pre-tax profit without non-rec. items   512 694 695 446 61.5 54.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   61.3 124 123 311 237 188 0.0 0.0   Shareholders equity total   1,924 2,166 2,108 1,706 1,755 1,798 1,073 1,073   Interest-bearing liabilities   2,077 988 1,025 187 29.4 0.0 0.0 0.0   Balance sheet total (assets)   5,520 5,680 5,489 4,035 4,144 4,171 1,073 1,073   Net Debt   2,068 156 2.2 -13.0 -258 -331 -1,073 -1,073     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,076 2,279 3,231 3,319 2,614 2,470 0.0 0.0   Gross profit growth   -2.3% 9.8% 41.8% 2.7% -21.3% -5.5% -100.0% 0.0%   Employees   5 5 6 8 10 9 0 0   Employee growth %   0.0% 0.0% 20.0% 33.3% 25.0% -10.0% -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)   5,520 5,680 5,489 4,035 4,144 4,171 1,073 1,073   Balance sheet change%   9.0% 2.9% -3.4% -26.5% 2.7% 0.6% -74.3% 0.0%   Added value   474.9 792.3 724.4 505.8 100.7 73.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 23 -54 123 -149 -98 -188 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   22.6% 33.0% 20.8% 13.3% 1.4% 1.0% 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 %   11.1% 14.1% 13.3% 10.9% 1.7% 1.3% 0.0% 0.0%   ROI %   15.5% 21.9% 23.3% 20.1% 3.5% 2.9% 0.0% 0.0%   ROE %   21.3% 26.5% 25.4% 18.3% 2.8% 2.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   34.8% 38.1% 38.4% 42.3% 42.3% 43.1% 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, %   435.5% 19.6% 0.3% -2.6% -233.7% -448.4% 0.0% 0.0%   Gearing %   108.0% 45.6% 48.6% 10.9% 1.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 6.2% 4.7% 12.3% 5.6% 7.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.0 1.0 0.9 0.6 0.6 0.6 0.0 0.0   Current Ratio   1.5 1.5 1.5 1.6 1.6 1.6 0.0 0.0   Cash and cash equivalent   8.7 832.6 1,022.8 199.7 287.9 330.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,637.0 1,815.6 1,777.0 1,233.4 1,334.0 1,414.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   95 158 121 63 10 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 158 121 63 11 8 0 0   EBIT / employee   94 150 112 55 4 3 0 0   Net earnings / employee   80 108 90 44 5 5 0 0