Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BELLINGE EJENDOMME ApS 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.6% 2.5% 2.2% 2.0% 3.6% 2.1% 10.9% 10.6%   Credit score (0-100)   62 62 64 68 52 67 22 23   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.2 1.0 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   712 702 717 951 933 890 0.0 0.0   EBITDA   712 702 717 951 933 890 0.0 0.0   EBIT   690 680 695 929 911 868 0.0 0.0   Pre-tax profit (PTP)   592.2 613.0 3,731.5 11.4 -945.8 261.6 0.0 0.0   Net earnings   460.3 477.7 2,910.6 2.6 -734.2 202.9 0.0 0.0   Pre-tax profit without non-rec. items   592 613 3,732 11.4 -946 262 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14,371 14,349 17,442 20,713 21,742 24,733 0.0 0.0   Shareholders equity total   2,972 3,450 6,360 6,363 5,629 5,832 5,232 5,232   Interest-bearing liabilities   10,568 10,109 9,544 13,769 14,787 17,591 0.0 0.0   Balance sheet total (assets)   14,373 14,353 17,444 21,631 21,742 24,777 5,232 5,232   Net Debt   10,566 10,108 9,542 12,851 14,787 17,591 -5,232 -5,232     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   712 702 717 951 933 890 0.0 0.0   Gross profit growth   2.3% -1.4% 2.1% 32.7% -1.9% -4.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   14,373 14,353 17,444 21,631 21,742 24,777 5,232 5,232   Balance sheet change%   -0.2% -0.1% 21.5% 24.0% 0.5% 14.0% -78.9% 0.0%   Added value   712.2 702.3 716.8 951.3 932.8 889.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -44 1,068 1,961 3,248 1,008 2,969 -24,733 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   96.9% 96.9% 97.0% 97.7% 97.7% 97.5% 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 %   4.8% 4.7% 23.9% 1.9% -1.8% 4.6% 0.0% 0.0%   ROI %   5.0% 4.9% 24.5% 1.9% -1.8% 4.8% 0.0% 0.0%   ROE %   16.8% 14.9% 59.3% 0.0% -12.2% 3.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   20.7% 24.0% 36.5% 29.4% 25.9% 23.5% 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, %   1,483.6% 1,439.2% 1,331.2% 1,350.9% 1,585.2% 1,977.5% 0.0% 0.0%   Gearing %   355.6% 293.0% 150.0% 216.4% 262.7% 301.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.7% 0.6% 3.0% 4.0% 5.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.4 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   2.0 0.7 1.7 918.6 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -2,599.7 -2,433.9 -2,260.6 -1,267.1 -3,419.4 -2,621.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0