Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPAABÆK BOLIG 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% 1.5% 1.5%   Bankruptcy risk   5.4% 5.0% 4.6% 3.0% 3.2% 2.8% 16.0% 15.7%   Credit score (0-100)   43 45 46 55 56 58 12 12   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   138 177 82.3 218 337 263 0.0 0.0   EBITDA   138 177 82.3 218 337 263 0.0 0.0   EBIT   104 142 44.1 170 257 183 0.0 0.0   Pre-tax profit (PTP)   40.3 66.5 -6.1 87.5 491.2 79.1 0.0 0.0   Net earnings   24.0 44.2 -15.7 57.7 363.5 41.9 0.0 0.0   Pre-tax profit without non-rec. items   40.3 66.5 -6.1 87.5 491 79.1 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   3,396 3,361 5,336 6,648 6,568 6,488 0.0 0.0   Shareholders equity total   -4.1 40.0 24.3 82.0 446 487 407 407   Interest-bearing liabilities   3,296 3,252 5,210 6,429 5,965 6,110 0.0 0.0   Balance sheet total (assets)   3,436 3,425 5,368 6,686 6,682 6,811 407 407   Net Debt   3,256 3,187 5,179 6,391 5,851 5,787 -407 -407     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   138 177 82.3 218 337 263 0.0 0.0   Gross profit growth   -35.5% 28.8% -53.6% 164.4% 55.0% -21.9% -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)   3,436 3,425 5,368 6,686 6,682 6,811 407 407   Balance sheet change%   -2.6% -0.3% 56.7% 24.6% -0.1% 1.9% -94.0% 0.0%   Added value   137.7 177.3 82.3 217.6 305.3 263.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -68 -70 1,937 1,264 -160 -160 -6,488 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 5.0 5.0 5.0 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 (%)   75.3% 80.3% 53.6% 77.9% 76.2% 69.6% 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 %   3.1% 4.2% 1.0% 2.8% 9.0% 2.7% 0.0% 0.0%   ROI %   3.2% 4.4% 1.0% 2.9% 9.3% 2.8% 0.0% 0.0%   ROE %   0.7% 2.5% -48.8% 108.5% 137.8% 9.0% 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 %   -0.1% 1.2% 0.5% 1.2% 6.7% 7.2% 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, %   2,364.6% 1,797.7% 6,290.9% 2,936.6% 1,734.1% 2,196.9% 0.0% 0.0%   Gearing %   -80,027.6% 8,120.4% 21,420.6% 7,837.2% 1,338.9% 1,253.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.4% 1.2% 1.4% 1.7% 1.7% 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   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   40.7 64.4 31.6 37.8 114.1 323.0 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   -2,177.3 -2,121.9 -3,673.4 -4,992.0 -4,887.7 -6,000.1 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 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   138 177 82 218 305 263 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   138 177 82 218 337 263 0 0   EBIT / employee   104 142 44 170 257 183 0 0   Net earnings / employee   24 44 -16 58 363 42 0 0