Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BoP A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   1.1% 1.7% 2.3% 16.8% 2.2% 14.7% 20.5% 16.0%   Credit score (0-100)   86 75 67 11 65 13 4 11   Credit rating   A A BBB BB BBB BB B BB   Credit limit (kDKK)   267.7 5.4 0.1 0.0 0.1 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,355 4,059 5,837 3,376 6,539 3,286 0.0 0.0   EBITDA   2,809 1,271 2,347 -671 2,406 373 0.0 0.0   EBIT   2,705 1,192 2,325 -785 2,248 194 0.0 0.0   Pre-tax profit (PTP)   2,735.1 1,131.1 2,264.4 -917.2 2,097.0 113.5 0.0 0.0   Net earnings   2,131.1 862.3 1,757.2 -725.6 1,632.2 180.6 0.0 0.0   Pre-tax profit without non-rec. items   2,735 1,131 2,264 -917 2,097 114 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   228 117 239 517 567 435 0.0 0.0   Shareholders equity total   3,131 1,862 2,257 -225 1,407 681 -980 -980   Interest-bearing liabilities   953 0.0 35.7 1,710 1,047 1,366 980 980   Balance sheet total (assets)   5,971 6,605 12,454 4,930 8,135 9,114 0.0 0.0   Net Debt   -1,592 -2,088 -1,069 1,673 979 1,338 980 980     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   6,355 4,059 5,837 3,376 6,539 3,286 0.0 0.0   Gross profit growth   0.0% -36.1% 43.8% -42.2% 93.7% -49.7% -100.0% 0.0%   Employees   7 6 9 10 11 10 0 0   Employee growth %   0.0% -14.3% 50.0% 11.1% 10.0% -9.1% -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)   5,971 6,605 12,454 4,930 8,135 9,114 0 0   Balance sheet change%   0.0% 10.6% 88.5% -60.4% 65.0% 12.0% -100.0% 0.0%   Added value   2,809.3 1,270.8 2,346.8 -670.9 2,361.6 372.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   124 -189 100 164 -107 1,177 -1,923 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 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 (%)   42.6% 29.4% 39.8% -23.2% 34.4% 5.9% 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 %   46.9% 19.0% 24.5% -8.9% 34.0% 2.7% 0.0% 0.0%   ROI %   64.8% 37.1% 90.4% -30.4% 89.6% 8.9% 0.0% 0.0%   ROE %   68.1% 34.5% 85.3% -20.2% 51.5% 17.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   52.4% 33.9% 32.0% -4.4% 17.3% 7.5% -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, %   -56.7% -164.3% -45.5% -249.4% 40.7% 358.9% 0.0% 0.0%   Gearing %   30.4% 0.0% 1.6% -758.7% 74.4% 200.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.5% 12.9% 382.4% 15.3% 11.8% 10.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   1.2 1.3 2.5 0.4 0.7 0.5 0.0 0.0   Current Ratio   2.2 1.4 1.3 0.9 1.2 0.9 0.0 0.0   Cash and cash equivalent   2,544.5 2,088.3 1,104.2 37.2 67.7 27.9 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   3,140.5 1,995.0 2,692.5 -445.7 1,245.5 -983.6 -490.0 -490.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   401 212 261 -67 215 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   401 212 261 -67 219 37 0 0   EBIT / employee   386 199 258 -78 204 19 0 0   Net earnings / employee   304 144 195 -73 148 18 0 0