Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIGSELSKABET LIFA 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% 0.4%   Bankruptcy risk   1.5% 0.7% 1.9% 0.7% 2.2% 1.4% 7.8% 7.8%   Credit score (0-100)   77 94 69 95 65 77 31 31   Credit rating   A AA A AA BBB A BB BB   Credit limit (kDKK)   149.6 5,451.0 22.3 13,397.0 3.1 898.0 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   2,073 2,064 1,610 1,952 2,752 1,791 0.0 0.0   EBITDA   -755 -652 -988 -727 62.9 -849 0.0 0.0   EBIT   -1,019 -860 -1,208 -957 -112 -986 0.0 0.0   Pre-tax profit (PTP)   28,640.4 12,502.6 69,252.0 22,127.6 -14,079.8 -3,451.6 0.0 0.0   Net earnings   28,991.7 12,766.5 69,603.0 22,385.7 -14,009.6 -3,158.7 0.0 0.0   Pre-tax profit without non-rec. items   28,640 12,503 69,252 22,128 -14,080 -3,452 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   6,965 6,881 6,906 6,660 6,314 6,177 0.0 0.0   Shareholders equity total   52,616 60,382 124,985 142,371 123,361 120,203 28,395 28,395   Interest-bearing liabilities   3,347 5,923 3,782 2,000 2,351 2,417 0.0 0.0   Balance sheet total (assets)   70,039 75,764 140,682 148,986 134,809 131,923 28,395 28,395   Net Debt   3,131 4,727 3,628 1,583 2,017 1,914 -28,395 -28,395     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   2,073 2,064 1,610 1,952 2,752 1,791 0.0 0.0   Gross profit growth   -18.8% -0.4% -22.0% 21.2% 41.0% -34.9% -100.0% 0.0%   Employees   5 5 5 5 5 5 0 0   Employee growth %   -16.7% 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)   70,039 75,764 140,682 148,986 134,809 131,923 28,395 28,395   Balance sheet change%   32.4% 8.2% 85.7% 5.9% -9.5% -2.1% -78.5% 0.0%   Added value   -755.4 -651.7 -987.9 -727.2 117.6 -849.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -438 -292 -195 -475 -521 -274 -6,177 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 -5.0 -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 (%)   -49.2% -41.7% -75.0% -49.0% -4.1% -55.1% 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 %   47.9% 18.0% 64.4% 15.6% -9.7% -2.1% 0.0% 0.0%   ROI %   48.2% 18.1% 67.4% 16.3% -10.2% -2.2% 0.0% 0.0%   ROE %   76.1% 22.6% 75.1% 16.7% -10.5% -2.6% 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 %   75.1% 79.7% 88.8% 95.6% 91.5% 91.1% 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, %   -414.6% -725.4% -367.3% -217.7% 3,206.5% -225.4% 0.0% 0.0%   Gearing %   6.4% 9.8% 3.0% 1.4% 1.9% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 13.5% 10.0% 13.9% 14.2% 28.1% 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   2.9 0.8 0.3 0.8 0.9 0.5 0.0 0.0   Current Ratio   2.9 0.8 0.3 0.8 0.9 0.5 0.0 0.0   Cash and cash equivalent   215.4 1,195.3 153.7 417.2 333.7 502.4 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   3,923.8 -874.5 -7,653.3 -799.9 -876.7 -4,867.3 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   -151 -130 -198 -145 24 -170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -151 -130 -198 -145 13 -170 0 0   EBIT / employee   -204 -172 -242 -191 -22 -197 0 0   Net earnings / employee   5,798 2,553 13,921 4,477 -2,802 -632 0 0