Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIG X ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1.2% 1.4% 1.2% 1.2% 4.6% 2.9% 5.4% 5.3%   Credit score (0-100)   84 79 80 80 45 58 16 16   Credit rating   BBB BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   61.9 15.5 38.9 78.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   441 645 412 533 260 175 0.0 0.0   EBITDA   441 645 412 533 260 118 0.0 0.0   EBIT   1,128 399 396 682 -635 102 0.0 0.0   Pre-tax profit (PTP)   1,019.9 212.2 199.8 405.6 -879.1 -210.8 0.0 0.0   Net earnings   795.1 165.3 154.6 316.4 -685.6 -164.5 0.0 0.0   Pre-tax profit without non-rec. items   1,020 212 200 406 -879 -211 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   10,100 17,895 16,700 12,300 10,800 6,000 0.0 0.0   Shareholders equity total   1,455 1,620 1,775 2,091 1,406 2,841 2,791 2,791   Interest-bearing liabilities   6,983 9,339 12,705 10,111 8,580 6,274 0.0 0.0   Balance sheet total (assets)   10,522 17,931 17,893 15,505 13,257 10,773 2,791 2,791   Net Debt   6,562 9,335 12,608 7,833 7,196 4,661 -2,791 -2,791     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   441 645 412 533 260 175 0.0 0.0   Gross profit growth   16.6% 46.4% -36.2% 29.6% -51.3% -32.7% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   10,522 17,931 17,893 15,505 13,257 10,773 2,791 2,791   Balance sheet change%   33.5% 70.4% -0.2% -13.3% -14.5% -18.7% -74.1% 0.0%   Added value   1,128.5 398.6 396.2 682.1 -635.5 102.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,250 7,795 -1,195 -4,400 -1,500 -4,800 -6,000 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   255.9% 61.8% 96.3% 127.9% -244.8% 58.6% 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 %   12.3% 2.8% 2.2% 4.1% -4.4% 1.3% 0.0% 0.0%   ROI %   13.9% 4.0% 3.1% 5.1% -5.7% 1.7% 0.0% 0.0%   ROE %   75.2% 10.7% 9.1% 16.4% -39.2% -7.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   13.8% 9.0% 9.9% 13.5% 10.6% 26.4% 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, %   1,487.9% 1,446.4% 3,063.4% 1,468.6% 2,771.9% 3,963.7% 0.0% 0.0%   Gearing %   479.9% 576.3% 715.7% 483.5% 610.3% 220.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.3% 1.8% 2.4% 2.6% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.0 0.0 0.3 0.3 0.9 0.0 0.0   Current Ratio   0.2 0.0 0.2 0.5 0.4 1.0 0.0 0.0   Cash and cash equivalent   421.9 4.0 96.4 2,277.9 1,383.4 1,613.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -1,543.1 -6,841.1 -5,724.4 -3,568.7 -3,443.5 227.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   564 399 396 682 -635 102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 645 412 533 260 118 0 0   EBIT / employee   564 399 396 682 -635 102 0 0   Net earnings / employee   398 165 155 316 -686 -165 0 0