Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIGINVEST 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  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% 0.4% 0.4%   Bankruptcy risk   0.8% 0.8% 1.2% 0.7% 1.0% 1.9% 7.5% 7.5%   Credit score (0-100)   92 93 82 94 85 69 32 32   Credit rating   AA AA A AA A A BB BB   Credit limit (kDKK)   12,544.3 14,049.5 3,006.7 13,415.9 6,851.6 33.5 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   7,031 94,057 513 184 -7.1 5.8 0.0 0.0   EBITDA   6,694 93,720 177 -152 -345 -331 0.0 0.0   EBIT   62,177 10,926 -160 236 -665 -431 0.0 0.0   Pre-tax profit (PTP)   60,222.1 16,624.6 -390.2 12,209.0 -8,293.9 1,858.2 0.0 0.0   Net earnings   46,972.3 13,293.8 -748.0 9,807.6 -6,150.8 231.8 0.0 0.0   Pre-tax profit without non-rec. items   60,222 16,625 -390 12,209 -8,294 1,858 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   168,178 10,429 9,911 10,300 2,900 2,800 0.0 0.0   Shareholders equity total   123,664 137,125 136,377 146,185 140,034 140,266 139,766 139,766   Interest-bearing liabilities   37,887 0.0 0.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   177,711 139,453 138,418 154,582 157,766 159,862 139,766 139,766   Net Debt   28,623 -71,675 -50,736 -58,041 -49,569 -54,310 -139,766 -139,766     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   7,031 94,057 513 184 -7.1 5.8 0.0 0.0   Gross profit growth   -7.2% 1,237.8% -99.5% -64.1% 0.0% 0.0% -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)   177,711 139,453 138,418 154,582 157,766 159,862 139,766 139,766   Balance sheet change%   7.1% -21.5% -0.7% 11.7% 2.1% 1.3% -12.6% 0.0%   Added value   62,177.1 10,926.1 -160.5 236.4 -664.9 -431.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30,024 -157,749 -518 389 -7,400 -100 -2,800 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 -1.0 -2.0 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 (%)   884.3% 11.6% -31.3% 128.4% 9,401.6% -7,394.4% 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 %   36.4% 10.8% 1.2% 8.3% 0.1% 3.6% 0.0% 0.0%   ROI %   37.8% 11.1% 1.2% 8.6% 0.1% 4.1% 0.0% 0.0%   ROE %   47.0% 10.2% -0.5% 6.9% -4.3% 0.2% 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 %   69.6% 98.3% 98.5% 94.6% 88.8% 87.8% 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, %   427.6% -76.5% -28,693.0% 38,085.4% 14,363.2% 16,406.9% 0.0% 0.0%   Gearing %   30.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 2.8% 1,826,384.6% 467.0% 0.0% 0.0% 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   1.0 150.5 183.3 19.2 7.2 6.9 0.0 0.0   Current Ratio   1.0 150.5 183.3 19.2 7.2 6.9 0.0 0.0   Cash and cash equivalent   9,264.0 71,674.7 50,736.1 58,041.4 49,569.2 54,310.5 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   -5,838.6 57,176.2 66,803.8 67,744.4 60,330.0 61,259.0 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   62,177 10,926 -160 236 -665 -431 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   6,694 93,720 177 -152 -345 -331 0 0   EBIT / employee   62,177 10,926 -160 236 -665 -431 0 0   Net earnings / employee   46,972 13,294 -748 9,808 -6,151 232 0 0