Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BO-ART EJENDOMME 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% 0.4% 0.4%   Bankruptcy risk   1.3% 1.1% 1.4% 1.5% 2.1% 0.8% 8.9% 8.9%   Credit score (0-100)   82 85 78 74 66 90 28 28   Credit rating   A A A A BBB AA BB BB   Credit limit (kDKK)   181.5 357.2 95.2 32.8 0.4 740.0 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   3,213 2,950 2,385 2,440 810 1,973 0.0 0.0   EBITDA   619 1,330 1,268 695 -82.4 1,081 0.0 0.0   EBIT   1,998 1,329 1,415 423 -462 672 0.0 0.0   Pre-tax profit (PTP)   439.3 -114.3 460.0 -110.2 -795.6 182.6 0.0 0.0   Net earnings   -349.0 931.2 402.1 17.2 -518.8 377.7 0.0 0.0   Pre-tax profit without non-rec. items   439 -114 460 -110 -796 183 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   56,403 39,677 28,799 15,229 14,999 13,900 0.0 0.0   Shareholders equity total   9,178 9,609 10,011 10,028 7,609 7,987 5,079 5,079   Interest-bearing liabilities   53,260 39,209 35,551 28,996 11,733 7,718 0.0 0.0   Balance sheet total (assets)   66,898 52,027 48,973 41,251 20,966 16,316 5,079 5,079   Net Debt   53,132 39,136 34,996 28,459 11,104 6,884 -5,079 -5,079     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   3,213 2,950 2,385 2,440 810 1,973 0.0 0.0   Gross profit growth   -43.8% -8.2% -19.2% 2.3% -66.8% 143.6% -100.0% 0.0%   Employees   4 3 3 3 2 2 0 0   Employee growth %   -20.0% -25.0% 0.0% 0.0% -33.3% 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)   66,898 52,027 48,973 41,251 20,966 16,316 5,079 5,079   Balance sheet change%   -37.4% -22.2% -5.9% -15.8% -49.2% -22.2% -68.9% 0.0%   Added value   1,997.8 1,328.6 1,415.3 422.8 -462.1 671.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,815 -16,756 -10,908 -13,600 -259 -1,108 -13,900 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 -1.0 1.0 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 (%)   62.2% 45.0% 59.3% 17.3% -57.1% 34.1% 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 %   2.3% 2.2% 2.8% 0.9% -1.4% 3.6% 0.0% 0.0%   ROI %   2.4% 2.3% 3.0% 1.0% -1.5% 3.8% 0.0% 0.0%   ROE %   -3.7% 9.9% 4.1% 0.2% -5.9% 4.8% 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 %   15.4% 20.6% 22.9% 27.1% 42.5% 49.2% 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, %   8,588.3% 2,943.0% 2,760.3% 4,092.4% -13,481.9% 636.9% 0.0% 0.0%   Gearing %   580.3% 408.1% 355.1% 289.2% 154.2% 96.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 3.1% 2.6% 1.7% 1.7% 5.0% 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   0.3 0.2 0.5 0.6 2.0 3.8 0.0 0.0   Current Ratio   2.1 3.3 5.7 9.5 3.6 3.3 0.0 0.0   Cash and cash equivalent   128.3 72.4 555.1 536.9 628.9 834.3 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   5,406.3 8,661.3 16,608.7 23,283.9 4,304.5 1,681.3 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   499 443 472 141 -231 336 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 443 423 232 -41 540 0 0   EBIT / employee   499 443 472 141 -231 336 0 0   Net earnings / employee   -87 310 134 6 -259 189 0 0