Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BULEJAN 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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   4.6% 4.4% 4.2% 3.8% 2.9% 2.0% 15.8% 15.8%   Credit score (0-100)   48 48 48 49 58 67 12 12   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 0.0 0.1 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   552 536 705 418 660 734 0.0 0.0   EBITDA   59.7 60.7 304 -56.0 186 236 0.0 0.0   EBIT   59.7 57.0 300 -75.5 161 197 0.0 0.0   Pre-tax profit (PTP)   17.6 29.7 284.1 -89.5 144.1 190.0 0.0 0.0   Net earnings   17.7 54.7 286.3 -70.0 112.1 147.2 0.0 0.0   Pre-tax profit without non-rec. items   17.6 29.7 284 -89.5 144 190 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   15.0 11.3 76.3 91.8 121 117 0.0 0.0   Shareholders equity total   -222 -167 119 159 271 418 233 233   Interest-bearing liabilities   404 294 176 222 142 0.0 0.0 0.0   Balance sheet total (assets)   354 344 429 456 478 610 233 233   Net Debt   402 293 175 221 126 -83.0 -233 -233     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   552 536 705 418 660 734 0.0 0.0   Gross profit growth   7.7% -3.0% 31.6% -40.8% 58.1% 11.2% -100.0% 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)   354 344 429 456 478 610 233 233   Balance sheet change%   -3.7% -2.7% 24.6% 6.3% 4.9% 27.5% -61.8% 0.0%   Added value   59.7 60.7 304.5 -56.0 180.0 236.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 -7 61 -4 4 -44 -117 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 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 (%)   10.8% 10.6% 42.6% -18.1% 24.3% 26.8% 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 %   10.1% 10.5% 63.8% -17.1% 34.4% 36.2% 0.0% 0.0%   ROI %   14.8% 16.3% 101.7% -22.3% 40.5% 47.2% 0.0% 0.0%   ROE %   4.9% 15.7% 123.5% -50.4% 52.3% 42.8% 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 %   -38.5% -32.7% 27.9% 34.8% 56.6% 68.5% 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, %   673.9% 482.7% 57.4% -394.5% 67.9% -35.1% 0.0% 0.0%   Gearing %   -182.4% -176.3% 147.7% 140.3% 52.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 7.8% 6.7% 7.0% 9.0% 10.0% 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   0.1 0.1 0.3 0.3 0.5 1.0 0.0 0.0   Current Ratio   0.6 0.7 1.1 1.2 1.7 2.6 0.0 0.0   Cash and cash equivalent   1.9 1.1 1.5 1.5 15.2 83.0 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   -236.6 -178.1 43.2 66.7 149.3 305.4 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   60 61 304 -56 180 236 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   60 61 304 -56 186 236 0 0   EBIT / employee   60 57 300 -75 161 197 0 0   Net earnings / employee   18 55 286 -70 112 147 0 0