Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bowlernes Bowling Center 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 2018/12 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% 1.7% 1.7%   Bankruptcy risk   3.7% 2.0% 11.6% 22.7% 21.0% 31.4% 17.2% 17.0%   Credit score (0-100)   53 70 21 3 4 0 10 10   Credit rating   BBB A BB B B C BB BB   Credit limit (kDKK)   0.0 0.1 -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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   968 2,160 1,288 1,408 1,451 540 0.0 0.0   EBITDA   340 531 -585 -602 -758 -1,028 0.0 0.0   EBIT   256 289 -863 -884 -1,043 -1,170 0.0 0.0   Pre-tax profit (PTP)   255.1 224.3 -969.0 -1,062.6 901.9 -1,208.1 0.0 0.0   Net earnings   199.0 174.5 -756.6 -1,224.7 1,094.1 -1,208.1 0.0 0.0   Pre-tax profit without non-rec. items   255 224 -969 -1,063 902 -1,208 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,000 951 673 426 141 0.0 0.0 0.0   Shareholders equity total   249 423 -333 -1,558 -464 -1,672 -1,722 -1,722   Interest-bearing liabilities   1,050 1,115 2,148 50.0 46.1 0.0 1,722 1,722   Balance sheet total (assets)   2,879 2,550 2,747 2,045 1,544 266 0.0 0.0   Net Debt   575 934 2,086 -85.4 -164 -69.5 1,722 1,722     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   968 2,160 1,288 1,408 1,451 540 0.0 0.0   Gross profit growth   0.0% 123.3% -40.4% 9.3% 3.1% -62.8% -100.0% 0.0%   Employees   0 6 6 6 7 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 16.7% -57.1% -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)   2,879 2,550 2,747 2,045 1,544 266 0 0   Balance sheet change%   0.0% -11.4% 7.7% -25.5% -24.5% -82.8% -100.0% 0.0%   Added value   340.0 531.5 -585.3 -602.4 -761.4 -1,028.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   916 -291 -556 -529 -569 -282 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   26.5% 13.4% -67.0% -62.8% -71.9% -216.6% 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 %   8.9% 10.7% -30.7% -26.4% -108.8% -59.3% 0.0% 0.0%   ROI %   14.5% 15.3% -41.6% -80.4% 2,014.3% -5,077.9% 0.0% 0.0%   ROE %   79.9% 51.9% -47.7% -51.1% 61.0% -133.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   10.1% 19.9% -10.8% -47.2% -27.2% -86.3% -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, %   169.1% 175.7% -356.4% 14.2% 21.6% 6.8% 0.0% 0.0%   Gearing %   421.7% 263.3% -644.8% -3.2% -9.9% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 6.0% 6.5% 16.3% 136.6% 167.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.4 0.2 0.4 0.2 0.0 0.0   Current Ratio   0.5 0.5 0.4 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   475.2 181.1 61.9 135.4 209.6 69.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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 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   -1,121.2 -896.1 -1,620.4 -2,768.9 -1,026.3 -858.7 -860.9 -860.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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 89 -98 -100 -109 -343 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 89 -98 -100 -108 -343 0 0   EBIT / employee   0 48 -144 -147 -149 -390 0 0   Net earnings / employee   0 29 -126 -204 156 -403 0 0