Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BA 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 2019/9 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% 0.3% 0.3%   Bankruptcy risk   1.3% 1.2% 1.0% 2.1% 1.5% 1.6% 10.1% 9.9%   Credit score (0-100)   82 83 86 66 76 73 24 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   105.2 158.9 418.2 0.6 38.7 12.8 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 2019/9 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   577 380 752 80.7 508 373 0.0 0.0   EBITDA   577 380 752 80.7 508 373 0.0 0.0   EBIT   481 280 619 -52.1 375 240 0.0 0.0   Pre-tax profit (PTP)   435.7 257.3 565.9 -83.6 326.4 205.3 0.0 0.0   Net earnings   339.9 202.1 443.0 -63.2 256.0 160.1 0.0 0.0   Pre-tax profit without non-rec. items   436 257 566 -83.6 326 205 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   13,000 12,900 12,768 12,635 12,502 12,369 0.0 0.0   Shareholders equity total   7,210 7,112 7,555 7,492 7,748 7,908 2,590 2,590   Interest-bearing liabilities   2,411 3,498 2,562 2,608 2,227 1,943 0.0 0.0   Balance sheet total (assets)   13,205 13,102 12,915 12,883 12,638 12,798 2,590 2,590   Net Debt   2,206 3,331 2,449 2,430 2,126 1,550 -2,590 -2,590     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   577 380 752 80.7 508 373 0.0 0.0   Gross profit growth   -3.6% -34.2% 98.0% -89.3% 528.8% -26.5% -100.0% 0.0%   Employees   1 1 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)   13,205 13,102 12,915 12,883 12,638 12,798 2,590 2,590   Balance sheet change%   99.8% -0.8% -1.4% -0.3% -1.9% 1.3% -79.8% 0.0%   Added value   577.5 379.7 751.7 80.7 507.6 373.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,640 -199 -266 -266 -266 -266 -12,369 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   83.4% 73.8% 82.3% -64.6% 73.8% 64.4% 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 %   4.9% 2.1% 4.8% -0.4% 2.9% 1.9% 0.0% 0.0%   ROI %   5.2% 2.2% 4.9% -0.4% 3.0% 2.0% 0.0% 0.0%   ROE %   7.5% 2.8% 6.0% -0.8% 3.4% 2.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   54.6% 54.3% 58.5% 58.2% 61.3% 61.8% 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, %   382.1% 877.3% 325.7% 3,010.1% 418.8% 415.5% 0.0% 0.0%   Gearing %   33.4% 49.2% 33.9% 34.8% 28.7% 24.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.8% 1.7% 1.2% 2.0% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   205.0 166.8 113.1 177.7 101.4 393.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   -1,269.8 -1,397.4 -969.7 -1,446.1 -1,277.8 -1,323.0 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 2019/9 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   577 380 752 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   577 380 752 0 0 0 0 0   EBIT / employee   481 280 619 0 0 0 0 0   Net earnings / employee   340 202 443 0 0 0 0 0