Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BANG NIELSEN 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.9% 1.2% 1.1% 1.1% 1.1% 1.1% 7.8% 7.8%   Credit score (0-100)   71 82 85 83 84 82 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.4 446.4 1,223.8 1,269.0 1,340.1 1,435.3 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   2,895 3,493 3,334 3,971 3,377 4,907 0.0 0.0   EBITDA   2,895 3,117 2,940 3,609 3,016 4,371 0.0 0.0   EBIT   16,149 4,277 3,618 5,384 3,819 4,405 0.0 0.0   Pre-tax profit (PTP)   15,125.0 3,030.0 2,545.0 4,322.0 6,502.0 2,722.7 0.0 0.0   Net earnings   12,523.0 2,363.0 1,985.0 3,371.0 5,072.0 2,123.7 0.0 0.0   Pre-tax profit without non-rec. items   15,125 3,030 2,545 4,322 6,502 2,723 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   65,721 74,443 70,194 74,298 71,103 76,972 0.0 0.0   Shareholders equity total   17,597 22,066 24,051 27,423 32,495 34,619 34,494 34,494   Interest-bearing liabilities   43,429 46,823 47,136 42,445 38,352 38,337 0.0 0.0   Balance sheet total (assets)   65,741 74,460 77,688 76,386 77,802 82,127 34,494 34,494   Net Debt   43,429 46,823 44,964 40,488 38,352 35,612 -34,494 -34,494     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   2,895 3,493 3,334 3,971 3,377 4,907 0.0 0.0   Gross profit growth   23.9% 20.7% -4.6% 19.1% -15.0% 45.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   65,741 74,460 77,688 76,386 77,802 82,127 34,494 34,494   Balance sheet change%   38.2% 13.3% 4.3% -1.7% 1.9% 5.6% -58.0% 0.0%   Added value   16,184.0 4,312.0 3,653.0 5,419.0 3,854.0 4,440.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18,136 8,687 -4,284 4,069 -3,230 5,834 -76,972 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   557.8% 122.4% 108.5% 135.6% 113.1% 89.8% 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 %   28.5% 6.1% 4.8% 7.0% 9.9% 5.5% 0.0% 0.0%   ROI %   29.4% 6.2% 4.9% 7.1% 10.1% 5.7% 0.0% 0.0%   ROE %   110.5% 11.9% 8.6% 13.1% 16.9% 6.3% 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 %   26.8% 29.6% 31.0% 35.9% 41.8% 42.2% 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, %   1,500.1% 1,502.2% 1,529.4% 1,121.9% 1,271.6% 814.8% 0.0% 0.0%   Gearing %   246.8% 212.2% 196.0% 154.8% 118.0% 110.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.8% 2.3% 2.4% 2.8% 4.4% 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 0.0 2.3 0.7 0.3 0.5 0.0 0.0   Current Ratio   0.0 0.0 2.3 0.7 1.6 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,172.0 1,957.0 0.0 2,724.4 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   -7,421.0 -2,944.0 4,172.0 -975.0 2,590.0 -786.0 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   16,184 4,312 3,653 5,419 3,854 4,440 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,895 3,117 2,940 3,609 3,016 4,371 0 0   EBIT / employee   16,149 4,277 3,618 5,384 3,819 4,405 0 0   Net earnings / employee   12,523 2,363 1,985 3,371 5,072 2,124 0 0