Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Argo 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% 1.1% 1.1%   Bankruptcy risk   1.3% 1.1% 1.1% 1.0% 1.0% 1.2% 16.7% 16.4%   Credit score (0-100)   82 85 83 86 86 81 10 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.6 41.9 39.4 100.5 93.3 39.0 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   387 1,086 1,015 1,427 1,565 1,434 0.0 0.0   EBITDA   387 1,086 1,015 1,427 1,565 1,434 0.0 0.0   EBIT   301 917 844 1,203 1,340 1,209 0.0 0.0   Pre-tax profit (PTP)   60.6 763.8 627.9 919.5 969.3 313.2 0.0 0.0   Net earnings   47.2 595.8 397.0 667.8 706.7 194.9 0.0 0.0   Pre-tax profit without non-rec. items   60.6 764 628 920 969 313 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   26,736 26,567 35,843 35,643 35,418 35,194 0.0 0.0   Shareholders equity total   -147 448 495 813 920 415 165 165   Interest-bearing liabilities   24,541 23,722 32,625 32,258 32,167 32,722 0.0 0.0   Balance sheet total (assets)   27,094 26,957 36,213 36,012 35,723 35,414 165 165   Net Debt   24,273 23,389 32,287 31,981 32,006 32,506 -165 -165     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   387 1,086 1,015 1,427 1,565 1,434 0.0 0.0   Gross profit growth   0.0% 180.4% -6.5% 40.7% 9.6% -8.4% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   27,094 26,957 36,213 36,012 35,723 35,414 165 165   Balance sheet change%   125.5% -0.5% 34.3% -0.6% -0.8% -0.9% -99.5% 0.0%   Added value   387.2 1,085.7 1,014.7 1,427.2 1,564.7 1,433.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16,244 -338 9,105 -425 -449 -449 -35,194 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 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 (%)   77.7% 84.4% 83.2% 84.3% 85.6% 84.3% 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 %   1.5% 3.4% 2.7% 3.3% 3.7% 3.4% 0.0% 0.0%   ROI %   1.7% 3.8% 2.9% 3.6% 4.1% 3.7% 0.0% 0.0%   ROE %   0.1% 3.2% 84.1% 102.1% 81.6% 29.2% 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 %   -0.4% 1.7% 1.4% 2.3% 2.6% 1.2% 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, %   6,268.5% 2,154.2% 3,182.0% 2,240.9% 2,045.5% 2,267.0% 0.0% 0.0%   Gearing %   -16,651.2% 5,290.1% 6,585.8% 3,966.8% 3,496.8% 7,888.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 0.6% 0.8% 0.9% 1.2% 2.8% 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 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   267.4 333.6 338.5 276.6 161.3 216.0 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   -7,263.9 -7,419.9 -10,352.1 -10,861.0 -11,812.2 -12,345.5 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   387 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   387 0 0 0 0 0 0 0   EBIT / employee   301 0 0 0 0 0 0 0   Net earnings / employee   47 0 0 0 0 0 0 0