Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BASE EJENDOMME A/S 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.3% 0.9% 1.0% 1.2% 1.0% 4.4% 16.1% 16.1%   Credit score (0-100)   81 89 86 81 86 46 11 11   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   160.4 1,906.4 1,839.7 1,507.5 3,226.3 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   521 3,763 333 266 66.5 94.0 0.0 0.0   EBITDA   -187 3,022 -364 -342 -554 -744 0.0 0.0   EBIT   -187 5,462 -364 12,284 -602 -808 0.0 0.0   Pre-tax profit (PTP)   2,310.3 11,425.5 7,554.1 16,305.2 632.5 -4,388.1 0.0 0.0   Net earnings   2,457.7 10,301.7 7,687.4 13,655.8 882.0 -3,959.8 0.0 0.0   Pre-tax profit without non-rec. items   2,310 11,425 7,554 16,305 632 -4,388 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   12,631 14,367 14,367 26,992 27,267 27,202 0.0 0.0   Shareholders equity total   14,563 25,225 35,557 55,977 65,208 15,249 122 122   Interest-bearing liabilities   19,488 19,136 16,588 17,958 21,546 41,215 0.0 0.0   Balance sheet total (assets)   34,862 46,308 53,770 78,349 91,205 61,117 122 122   Net Debt   19,371 19,080 16,136 17,252 20,931 41,204 -122 -122     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   521 3,763 333 266 66.5 94.0 0.0 0.0   Gross profit growth   0.0% 622.3% -91.1% -20.3% -75.0% 41.4% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   100.0% 0.0% 0.0% -50.0% 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)   34,862 46,308 53,770 78,349 91,205 61,117 122 122   Balance sheet change%   17.5% 32.8% 16.1% 45.7% 16.4% -33.0% -99.8% 0.0%   Added value   -187.0 5,462.3 -364.0 12,283.7 -602.3 -743.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,894 -1,051 0 12,626 226 -129 -27,202 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   -35.9% 145.2% -109.2% 4,624.1% -905.9% -859.8% 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 %   8.7% 29.3% 15.7% 25.0% 1.4% -3.7% 0.0% 0.0%   ROI %   8.8% 29.7% 15.9% 25.2% 1.4% -3.7% 0.0% 0.0%   ROE %   17.5% 51.8% 25.3% 29.8% 1.5% -9.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   41.8% 54.5% 66.1% 71.4% 71.5% 24.9% 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, %   -10,358.2% 631.4% -4,432.6% -5,045.7% -3,777.9% -5,541.1% 0.0% 0.0%   Gearing %   133.8% 75.9% 46.7% 32.1% 33.0% 270.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.5% 1.7% 1.4% 2.7% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.0 0.2 0.1 0.4 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.2 0.1 0.4 0.0 0.0   Cash and cash equivalent   116.6 56.0 452.2 705.5 614.8 11.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -19,159.2 -15,735.1 -16,398.3 -14,709.3 -20,061.2 -23,929.8 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -94 2,731 -182 12,284 -602 -744 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -94 1,511 -182 -342 -554 -744 0 0   EBIT / employee   -94 2,731 -182 12,284 -602 -808 0 0   Net earnings / employee   1,229 5,151 3,844 13,656 882 -3,960 0 0