Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bo-To Ejendomme Tønder 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.0% 1.9% 1.1% 0.9% 0.9% 0.8% 7.8% 7.8%   Credit score (0-100)   70 70 82 89 89 91 31 31   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   1.1 12.8 1,872.5 6,577.5 8,151.8 8,301.3 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   3,723 3,530 7,314 10,745 13,049 13,529 0.0 0.0   EBITDA   2,733 3,530 7,314 10,744 13,049 12,893 0.0 0.0   EBIT   2,506 26,479 7,314 10,744 13,049 12,893 0.0 0.0   Pre-tax profit (PTP)   11,308.8 25,124.7 33,674.8 31,901.6 21,489.1 13,504.5 0.0 0.0   Net earnings   8,815.4 19,597.2 26,266.9 24,882.7 16,761.5 10,533.5 0.0 0.0   Pre-tax profit without non-rec. items   11,309 25,125 33,675 31,902 21,489 13,505 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   69,953 129,868 193,980 220,082 225,171 234,604 0.0 0.0   Shareholders equity total   9,875 29,473 55,739 80,622 97,384 94,917 88,417 88,417   Interest-bearing liabilities   47,296 80,895 112,422 109,578 106,312 112,399 0.0 0.0   Balance sheet total (assets)   71,024 130,079 194,602 224,518 237,954 241,361 88,417 88,417   Net Debt   47,296 80,895 112,422 107,078 106,294 112,391 -88,417 -88,417     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   3,723 3,530 7,314 10,745 13,049 13,529 0.0 0.0   Gross profit growth   0.0% -5.2% 107.2% 46.9% 21.4% 3.7% -100.0% 0.0%   Employees   3 0 0 0 0 2 0 0   Employee growth %   0.0% -100.0% 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)   71,024 130,079 194,602 224,518 237,954 241,361 88,417 88,417   Balance sheet change%   0.0% 83.1% 49.6% 15.4% 6.0% 1.4% -63.4% 0.0%   Added value   2,733.0 26,479.5 7,314.0 10,743.6 13,049.2 12,893.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   69,726 59,915 64,113 26,101 5,089 9,434 -234,604 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   67.3% 750.1% 100.0% 100.0% 100.0% 95.3% 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 %   17.7% 26.4% 21.9% 16.2% 11.3% 7.6% 0.0% 0.0%   ROI %   19.2% 28.1% 22.8% 16.9% 11.7% 7.9% 0.0% 0.0%   ROE %   89.3% 99.6% 61.7% 36.5% 18.8% 11.0% 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 %   13.9% 22.7% 28.6% 36.3% 40.9% 39.3% 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, %   1,730.6% 2,291.6% 1,537.1% 996.7% 814.6% 871.7% 0.0% 0.0%   Gearing %   478.9% 274.5% 201.7% 135.9% 109.2% 118.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.1% 1.9% 1.8% 4.2% 4.3% 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   0.2 0.0 0.0 0.2 1.0 0.4 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.2 1.0 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2,500.0 17.7 8.2 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   -4,903.0 -15,771.9 -28,193.9 -22,195.2 -616.3 -9,828.4 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   911 0 0 0 0 6,447 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   911 0 0 0 0 6,447 0 0   EBIT / employee   835 0 0 0 0 6,447 0 0   Net earnings / employee   2,938 0 0 0 0 5,267 0 0