Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLTSPECIALISTEN KOLDING 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   3.6% 2.8% 10.0% 4.6% 6.5% 4.9% 16.1% 15.8%   Credit score (0-100)   54 59 23 45 36 44 11 12   Credit rating   BBB BBB BB 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   507 668 315 445 334 257 0.0 0.0   EBITDA   50.7 117 -214 18.2 -49.9 13.9 0.0 0.0   EBIT   50.7 109 -224 6.8 -49.9 13.9 0.0 0.0   Pre-tax profit (PTP)   26.5 96.0 -213.4 0.7 -50.7 10.1 0.0 0.0   Net earnings   17.3 70.2 -167.6 -1.6 -94.2 10.1 0.0 0.0   Pre-tax profit without non-rec. items   26.5 96.0 -213 0.7 -50.7 10.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   819 778 498 396 184 194 66.3 66.3   Interest-bearing liabilities   2.9 15.1 16.1 96.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,103 1,145 765 1,019 578 495 66.3 66.3   Net Debt   -513 -968 -613 -499 -384 -257 -66.3 -66.3     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   507 668 315 445 334 257 0.0 0.0   Gross profit growth   -44.9% 31.9% -52.8% 41.2% -25.1% -22.9% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,103 1,145 765 1,019 578 495 66 66   Balance sheet change%   -14.4% 3.7% -33.2% 33.2% -43.3% -14.4% -86.6% 0.0%   Added value   50.7 117.5 -214.1 18.2 -38.4 13.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -9 -10 -11 0 0 0 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 -1.0 1.0 -1.0 1.0 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 (%)   10.0% 16.3% -71.0% 1.5% -14.9% 5.4% 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 %   4.4% 9.7% -21.6% 0.8% -6.2% 2.6% 0.0% 0.0%   ROI %   5.4% 13.5% -31.6% 1.4% -14.7% 7.3% 0.0% 0.0%   ROE %   2.0% 8.8% -26.3% -0.4% -32.5% 5.4% 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 %   74.2% 68.0% 65.1% 38.9% 31.9% 39.3% 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, %   -1,011.2% -823.9% 286.2% -2,741.7% 769.3% -1,857.9% 0.0% 0.0%   Gearing %   0.4% 1.9% 3.2% 24.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.5% 143.6% 42.7% 11.1% 1.7% 0.0% 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   3.4 2.9 2.9 1.6 1.4 1.6 0.0 0.0   Current Ratio   3.9 3.1 2.9 1.6 1.5 1.6 0.0 0.0   Cash and cash equivalent   516.1 983.2 628.9 595.3 383.8 257.5 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   772.4 739.3 497.8 396.1 184.1 194.3 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 2019/9 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   0 117 -214 18 -38 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 117 -214 18 -50 14 0 0   EBIT / employee   0 109 -224 7 -50 14 0 0   Net earnings / employee   0 70 -168 -2 -94 10 0 0