Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2L BOLIG 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   1.0% 1.2% 1.1% 1.1% 1.2% 1.0% 11.6% 9.8%   Credit score (0-100)   88 83 85 83 82 86 2 2   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   154.7 65.4 99.2 106.8 100.7 210.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   337 417 452 527 446 530 0.0 0.0   EBITDA   324 417 452 527 446 530 0.0 0.0   EBIT   978 379 466 488 346 530 0.0 0.0   Pre-tax profit (PTP)   812.7 253.0 257.1 378.4 243.3 608.0 0.0 0.0   Net earnings   637.6 222.0 191.6 336.1 189.3 473.8 0.0 0.0   Pre-tax profit without non-rec. items   813 253 257 378 243 608 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   11,350 11,500 13,850 13,350 13,250 13,250 0.0 0.0   Shareholders equity total   2,124 2,346 2,537 2,874 3,063 3,537 3,037 3,037   Interest-bearing liabilities   8,751 9,685 11,297 10,752 10,674 9,618 0.0 0.0   Balance sheet total (assets)   11,450 12,585 14,369 14,089 14,202 13,665 3,037 3,037   Net Debt   8,658 8,980 11,167 10,388 10,106 9,223 -3,037 -3,037     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   337 417 452 527 446 530 0.0 0.0   Gross profit growth   54.3% 23.7% 8.5% 16.7% -15.4% 18.7% -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)   11,450 12,585 14,369 14,089 14,202 13,665 3,037 3,037   Balance sheet change%   52.5% 9.9% 14.2% -1.9% 0.8% -3.8% -77.8% 0.0%   Added value   977.5 378.5 466.5 488.1 346.2 529.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,870 150 2,350 -500 -100 0 -13,250 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   290.3% 90.8% 103.2% 92.6% 77.6% 100.0% 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 %   10.3% 3.2% 3.5% 3.5% 2.5% 5.2% 0.0% 0.0%   ROI %   10.5% 3.2% 3.6% 3.6% 2.6% 5.3% 0.0% 0.0%   ROE %   35.3% 9.9% 7.8% 12.4% 6.4% 14.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   18.5% 18.6% 17.7% 20.4% 21.6% 25.9% 100.0% 50.0%   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, %   2,673.1% 2,155.0% 2,470.8% 1,970.0% 2,264.8% 1,741.0% 0.0% 0.0%   Gearing %   412.1% 412.9% 445.2% 374.2% 348.5% 271.9% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 1.4% 2.1% 1.1% 1.0% 1.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.4 0.2 0.3 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.4 0.2 0.3 0.4 0.2 0.0 0.0   Cash and cash equivalent   93.1 704.9 130.3 364.3 568.1 394.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -1,984.5 -1,422.0 -2,008.2 -1,744.2 -1,692.6 -1,581.8 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   978 379 466 488 346 530 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   324 417 452 527 446 530 0 0   EBIT / employee   978 379 466 488 346 530 0 0   Net earnings / employee   638 222 192 336 189 474 0 0