Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BUCH COPENHAGEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.5% 0.5% 0.5% 0.5% 1.1% 0.6% 4.6% 4.5%   Credit score (0-100)   99 99 99 99 85 97 46 47   Credit rating   AAA AAA AAA AA A AA BBB BBB   Credit limit (kDKK)   1,777.6 1,916.7 2,283.5 2,253.6 1,060.3 2,323.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,430 10,909 13,422 13,036 9,533 10,009 0.0 0.0   EBITDA   4,168 3,558 4,848 4,134 1,428 1,949 0.0 0.0   EBIT   3,294 2,825 4,072 3,496 369 1,501 0.0 0.0   Pre-tax profit (PTP)   3,270.0 3,042.0 4,657.0 2,823.0 295.0 1,649.3 0.0 0.0   Net earnings   2,537.0 2,363.0 3,623.0 2,193.0 117.0 1,375.2 0.0 0.0   Pre-tax profit without non-rec. items   3,270 3,042 4,657 2,823 295 1,649 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,723 1,274 3,146 2,708 2,193 1,686 0.0 0.0   Shareholders equity total   10,895 12,857 16,080 16,274 16,271 17,526 16,401 16,401   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,781 19,159 21,578 19,917 21,549 20,935 16,401 16,401   Net Debt   -6,593 -9,754 -9,622 -10,036 -13,398 -13,266 -16,001 -16,001     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   11,430 10,909 13,422 13,036 9,533 10,009 0.0 0.0   Gross profit growth   8.6% -4.6% 23.0% -2.9% -26.9% 5.0% -100.0% 0.0%   Employees   23 23 25 26 22 23 0 0   Employee growth %   4.5% 0.0% 8.7% 4.0% -15.4% 4.5% -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)   15,781 19,159 21,578 19,917 21,549 20,935 16,401 16,401   Balance sheet change%   19.6% 21.4% 12.6% -7.7% 8.2% -2.9% -21.7% 0.0%   Added value   4,168.0 3,558.0 4,848.0 4,134.0 1,007.0 1,949.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,717 -1,451 834 -1,191 -2,118 -1,200 -1,686 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   28.8% 25.9% 30.3% 26.8% 3.9% 15.0% 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 %   22.7% 17.6% 23.1% 17.8% 3.4% 8.1% 0.0% 0.0%   ROI %   31.7% 24.4% 30.6% 21.8% 4.2% 9.9% 0.0% 0.0%   ROE %   26.1% 19.9% 25.0% 13.6% 0.7% 8.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   69.0% 67.1% 74.5% 81.7% 75.5% 83.7% 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, %   -158.2% -274.1% -198.5% -242.8% -938.2% -680.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 2.1 2.5 4.2 3.1 5.6 0.0 0.0   Current Ratio   2.6 2.8 3.4 5.8 3.7 6.7 0.0 0.0   Cash and cash equivalent   6,593.0 9,754.0 9,622.0 10,036.0 13,398.0 13,265.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   6,951.0 6,435.0 6,572.0 6,930.0 8,433.0 9,207.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   181 155 194 159 46 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   181 155 194 159 65 85 0 0   EBIT / employee   143 123 163 134 17 65 0 0   Net earnings / employee   110 103 145 84 5 60 0 0