Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bo & Co Bane ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 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% 2.4% 2.4%   Bankruptcy risk   0.0% 2.9% 3.1% 1.4% 1.6% 4.8% 18.7% 18.4%   Credit score (0-100)   0 60 56 77 74 44 7 8   Credit rating   N/A BBB BBB A A BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 13.0 3.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,247 0 0 0 0 0 0   Gross profit   0.0 657 856 1,346 1,552 811 0.0 0.0   EBITDA   0.0 437 295 521 901 322 0.0 0.0   EBIT   0.0 287 80.2 306 659 144 0.0 0.0   Pre-tax profit (PTP)   0.0 275.9 65.5 312.0 646.7 120.4 0.0 0.0   Net earnings   0.0 200.1 48.5 237.8 494.8 87.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 276 65.5 312 647 120 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 259 194 103 0.0 0.0 0.0   Shareholders equity total   0.0 818 666 904 549 137 6.9 6.9   Interest-bearing liabilities   0.0 331 263 344 412 652 0.0 0.0   Balance sheet total (assets)   0.0 1,715 1,651 1,733 1,453 999 6.9 6.9   Net Debt   0.0 -709 50.2 -306 -533 -216 -6.9 -6.9     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 1,247 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 657 856 1,346 1,552 811 0.0 0.0   Gross profit growth   0.0% 0.0% 30.2% 57.3% 15.3% -47.8% -100.0% 0.0%   Employees   0 0 0 0 0 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)   0 1,715 1,651 1,733 1,453 999 7 7   Balance sheet change%   0.0% 0.0% -3.7% 5.0% -16.2% -31.3% -99.3% 0.0%   Added value   0.0 437.0 294.9 520.7 874.1 322.4 0.0 0.0   Added value %   0.0% 35.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 450 -106 -429 -483 -431 0 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 35.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 23.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 43.7% 9.4% 22.7% 42.5% 17.8% 0.0% 0.0%   Net Earnings %   0.0% 16.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 28.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 16.7% 4.8% 19.2% 41.8% 11.8% 0.0% 0.0%   ROI %   0.0% 22.4% 7.0% 27.7% 57.9% 16.3% 0.0% 0.0%   ROE %   0.0% 24.5% 6.5% 30.3% 68.1% 25.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 47.7% 40.4% 52.2% 37.8% 13.7% 100.0% 100.0%   Relative indebtedness %   0.0% 61.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -162.3% 17.0% -58.7% -59.1% -67.0% 0.0% 0.0%   Gearing %   0.0% 40.5% 39.4% 38.0% 75.1% 476.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.7% 5.3% 4.2% 5.2% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.5 1.1 1.6 1.4 1.2 0.0 0.0   Current Ratio   0.0 1.5 1.1 1.6 1.4 1.2 0.0 0.0   Cash and cash equivalent   0.0 1,040.3 212.6 649.4 945.2 868.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 21.9 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% 89.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 349.9 60.0 478.6 321.7 136.9 0.0 0.0   Net working capital %   0.0% 28.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 0 0 0 0 322 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 322 0 0   EBIT / employee   0 0 0 0 0 144 0 0   Net earnings / employee   0 0 0 0 0 88 0 0