Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S Bolig Firebyer 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% 1.1% 1.1%   Bankruptcy risk   0.7% 0.5% 0.7% 0.6% 1.4% 0.7% 9.1% 8.9%   Credit score (0-100)   96 99 94 98 77 94 27 28   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   2,988.3 3,886.8 5,179.0 3,369.6 194.4 2,922.0 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   4,936 4,975 4,988 3,213 3,898 3,845 0.0 0.0   EBITDA   4,936 4,705 4,623 3,213 3,898 3,845 0.0 0.0   EBIT   9,570 9,483 17,341 8,975 -1,305 6,312 0.0 0.0   Pre-tax profit (PTP)   8,310.4 8,282.2 16,484.2 8,194.2 -2,049.2 5,547.0 0.0 0.0   Net earnings   6,372.6 7,615.2 12,839.7 6,358.4 -1,627.6 4,327.3 0.0 0.0   Pre-tax profit without non-rec. items   8,310 8,282 16,484 8,194 -2,049 5,547 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   90,000 94,000 91,500 97,500 92,400 95,300 0.0 0.0   Shareholders equity total   26,737 34,657 47,497 29,448 27,321 27,448 3,358 3,358   Interest-bearing liabilities   56,906 54,175 40,605 60,730 62,890 60,732 0.0 0.0   Balance sheet total (assets)   90,164 94,878 95,294 99,280 98,216 96,791 3,358 3,358   Net Debt   56,798 54,098 36,954 59,076 57,266 59,301 -3,358 -3,358     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   4,936 4,975 4,988 3,213 3,898 3,845 0.0 0.0   Gross profit growth   2.0% 0.8% 0.3% -35.6% 21.3% -1.4% -100.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   90,164 94,878 95,294 99,280 98,216 96,791 3,358 3,358   Balance sheet change%   2.5% 5.2% 0.4% 4.2% -1.1% -1.5% -96.5% 0.0%   Added value   9,570.0 9,483.1 17,340.9 8,974.8 -1,305.1 6,311.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,418 -1,918 -2,500 6,000 -5,100 2,900 -95,300 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 (%)   193.9% 190.6% 347.7% 279.3% -33.5% 164.1% 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 %   10.7% 10.2% 18.2% 9.2% -1.3% 6.5% 0.0% 0.0%   ROI %   10.9% 10.5% 18.7% 9.4% -1.4% 6.7% 0.0% 0.0%   ROE %   27.2% 24.8% 31.3% 16.5% -5.7% 15.8% 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 %   29.7% 36.6% 49.9% 29.7% 27.9% 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, %   1,150.7% 1,149.7% 799.3% 1,838.7% 1,469.0% 1,542.1% 0.0% 0.0%   Gearing %   212.8% 156.3% 85.5% 206.2% 230.2% 221.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.2% 1.8% 1.5% 1.2% 1.3% 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   0.0 0.1 0.1 0.4 1.3 0.3 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.4 1.2 0.3 0.0 0.0   Cash and cash equivalent   107.5 77.6 3,651.3 1,653.7 5,623.9 1,430.8 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   -8,439.8 -9,094.5 -38,498.9 -2,759.7 1,131.8 -3,264.0 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   0 0 17,341 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 4,623 0 0 0 0 0   EBIT / employee   0 0 17,341 0 0 0 0 0   Net earnings / employee   0 0 12,840 0 0 0 0 0