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  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% 1.5%   Bankruptcy risk   2.2% 1.9% 1.9% 2.2% 2.0% 1.9% 11.4% 11.4%   Credit score (0-100)   67 71 70 65 69 69 21 21   Credit rating   BBB A A BBB A A BB BB   Credit limit (kDKK)   0.1 0.7 0.9 0.1 0.7 1.4 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   417 452 527 446 530 535 0.0 0.0   EBITDA   417 452 527 446 530 535 0.0 0.0   EBIT   379 466 488 346 530 535 0.0 0.0   Pre-tax profit (PTP)   253.0 257.1 378.4 243.3 608.0 226.8 0.0 0.0   Net earnings   222.0 191.6 336.1 189.3 473.8 335.5 0.0 0.0   Pre-tax profit without non-rec. items   253 257 378 243 608 227 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   11,500 13,850 13,350 13,250 13,250 13,250 0.0 0.0   Shareholders equity total   2,346 2,537 2,874 3,063 3,537 3,872 3,372 3,372   Interest-bearing liabilities   9,685 11,297 10,752 10,674 9,618 9,479 0.0 0.0   Balance sheet total (assets)   12,585 14,369 14,089 14,202 13,665 13,615 3,372 3,372   Net Debt   8,980 11,167 10,388 10,106 9,223 9,155 -3,372 -3,372     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   417 452 527 446 530 535 0.0 0.0   Gross profit growth   23.7% 8.5% 16.7% -15.4% 18.7% 1.0% -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)   12,585 14,369 14,089 14,202 13,665 13,615 3,372 3,372   Balance sheet change%   9.9% 14.2% -1.9% 0.8% -3.8% -0.4% -75.2% 0.0%   Added value   378.5 466.5 488.1 346.2 529.7 534.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   150 2,350 -500 -100 0 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   2.0 3.0 4.0 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 (%)   90.8% 103.2% 92.6% 77.6% 100.0% 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 %   3.2% 3.5% 3.5% 2.5% 5.2% 3.9% 0.0% 0.0%   ROI %   3.2% 3.6% 3.6% 2.6% 5.3% 4.0% 0.0% 0.0%   ROE %   9.9% 7.8% 12.4% 6.4% 14.4% 9.1% 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 %   18.6% 17.7% 20.4% 21.6% 25.9% 28.4% 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, %   2,155.0% 2,470.8% 1,970.0% 2,264.8% 1,741.0% 1,711.9% 0.0% 0.0%   Gearing %   412.9% 445.2% 374.2% 348.5% 271.9% 244.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 2.1% 1.1% 1.0% 1.1% 3.2% 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   0.4 0.2 0.3 0.4 0.2 0.2 0.0 0.0   Current Ratio   0.4 0.2 0.3 0.4 0.2 0.2 0.0 0.0   Cash and cash equivalent   704.9 130.3 364.3 568.1 394.8 323.3 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   -1,422.0 -2,008.2 -1,744.2 -1,692.6 -1,581.8 -1,514.7 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   379 466 488 346 530 535 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   417 452 527 446 530 535 0 0   EBIT / employee   379 466 488 346 530 535 0 0   Net earnings / employee   222 192 336 189 474 336 0 0