Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BO PLAN BOLIGUDLEJNING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   0.6% 0.6% 0.6% 0.6% 0.7% 0.6% 8.9% 8.9%   Credit score (0-100)   97 96 97 96 94 96 28 28   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   3,234.2 3,273.3 3,334.7 3,302.8 3,139.5 3,167.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,380 6,545 6,376 6,320 6,207 6,256 0.0 0.0   EBITDA   5,127 5,513 5,308 5,082 4,698 4,945 0.0 0.0   EBIT   4,125 4,422 4,208 4,132 3,708 3,972 0.0 0.0   Pre-tax profit (PTP)   2,888.0 3,287.0 3,480.3 3,464.9 3,063.6 3,349.5 0.0 0.0   Net earnings   2,256.7 2,560.6 2,712.5 2,700.4 2,381.7 2,602.1 0.0 0.0   Pre-tax profit without non-rec. items   2,888 3,287 3,480 3,465 3,064 3,350 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   77,129 76,808 75,708 72,362 71,372 71,353 0.0 0.0   Shareholders equity total   29,212 29,772 29,985 30,185 30,067 30,169 5,266 5,266   Interest-bearing liabilities   43,663 42,300 41,333 37,742 36,027 34,657 0.0 0.0   Balance sheet total (assets)   80,413 80,159 79,384 75,737 73,927 72,277 5,266 5,266   Net Debt   40,747 39,412 38,203 34,747 33,964 34,168 -5,266 -5,266     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   6,380 6,545 6,376 6,320 6,207 6,256 0.0 0.0   Gross profit growth   -1.2% 2.6% -2.6% -0.9% -1.8% 0.8% -100.0% 0.0%   Employees   0 0 0 0 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   80,413 80,159 79,384 75,737 73,927 72,277 5,266 5,266   Balance sheet change%   0.4% -0.3% -1.0% -4.6% -2.4% -2.2% -92.7% 0.0%   Added value   5,127.3 5,513.3 5,308.2 5,081.8 4,658.1 4,944.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,969 -1,412 -3,200 -3,363 -1,980 -992 -49,682 -21,903   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   5.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   64.6% 67.6% 66.0% 65.4% 59.7% 63.5% 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 %   5.1% 5.5% 5.3% 5.3% 5.0% 5.4% 0.0% 0.0%   ROI %   5.4% 5.8% 5.5% 5.6% 5.2% 5.7% 0.0% 0.0%   ROE %   7.8% 8.7% 9.1% 9.0% 7.9% 8.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   36.4% 37.2% 37.8% 39.9% 40.7% 41.7% 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, %   794.7% 714.9% 719.7% 683.8% 722.9% 691.0% 0.0% 0.0%   Gearing %   149.5% 142.1% 137.8% 125.0% 119.8% 114.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.6% 1.7% 1.7% 1.7% 1.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.4 0.4 0.5 0.4 0.1 0.0 0.0   Current Ratio   0.3 0.4 0.4 0.5 0.4 0.1 0.0 0.0   Cash and cash equivalent   2,915.9 2,887.5 3,130.0 2,995.4 2,063.2 489.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -6,192.8 -6,169.6 -6,091.0 -3,760.7 -4,183.6 -5,292.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 1,553 2,472 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,566 2,472 0 0   EBIT / employee   0 0 0 0 1,236 1,986 0 0   Net earnings / employee   0 0 0 0 794 1,301 0 0