Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BB HOBBY 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3%   Bankruptcy risk   11.7% 11.5% 13.7% 11.6% 15.4% 32.7% 20.4% 18.1%   Credit score (0-100)   23 23 17 22 13 0 5 7   Credit rating   BB BB BB BB BB C B B   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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   60.5 68.8 57.0 91.5 63.7 -234 0.0 0.0   EBITDA   34.1 40.5 20.1 56.5 44.2 -281 0.0 0.0   EBIT   34.1 40.5 20.1 56.5 44.2 -281 0.0 0.0   Pre-tax profit (PTP)   24.8 31.5 6.8 45.0 31.6 31.3 0.0 0.0   Net earnings   17.8 24.6 5.3 35.1 2.6 20.9 0.0 0.0   Pre-tax profit without non-rec. items   24.8 31.5 6.8 45.0 31.6 31.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -134 -110 -104 -69.1 -66.5 -45.6 -126 -126   Interest-bearing liabilities   97.1 107 115 116 143 48.1 126 126   Balance sheet total (assets)   569 595 617 648 670 328 0.0 0.0   Net Debt   94.8 105 113 114 139 -280 126 126     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   60.5 68.8 57.0 91.5 63.7 -234 0.0 0.0   Gross profit growth   0.0% 13.7% -17.1% 60.5% -30.4% 0.0% 0.0% 0.0%   Employees   1 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)   569 595 617 648 670 328 0 0   Balance sheet change%   0.0% 4.6% 3.6% 5.1% 3.3% -51.0% -100.0% 0.0%   Added value   34.1 40.5 20.1 56.5 44.2 -280.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   56.4% 58.9% 35.3% 61.7% 69.3% 120.1% 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 %   4.9% 5.8% 2.8% 7.9% 6.1% 7.2% 0.0% 0.0%   ROI %   35.1% 39.7% 18.1% 48.9% 34.1% 41.7% 0.0% 0.0%   ROE %   3.1% 4.2% 0.9% 5.6% 0.4% 4.2% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   -19.1% -15.6% -14.5% -9.6% -9.0% -12.2% -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, %   277.8% 258.2% 559.3% 201.2% 315.2% 99.6% 0.0% 0.0%   Gearing %   -72.4% -97.4% -110.4% -167.9% -214.9% -105.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.3% 8.8% 12.0% 9.9% 9.7% 8.9% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.0 0.9 0.0 0.0   Current Ratio   0.8 0.8 0.9 0.9 0.9 0.9 0.0 0.0   Cash and cash equivalent   2.3 2.2 2.5 2.4 3.8 327.8 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   -134.2 -109.6 -104.3 -69.1 -66.5 -45.6 -62.8 -62.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   34 40 20 56 44 -281 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   34 40 20 56 44 -281 0 0   EBIT / employee   34 40 20 56 44 -281 0 0   Net earnings / employee   18 25 5 35 3 21 0 0