Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDJYSK BOLIGBYG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2.4% 2.0% 1.3% 1.2% 1.5% 1.7% 16.4% 16.4%   Credit score (0-100)   65 70 79 81 76 71 11 11   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.4 19.5 56.6 13.1 2.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,515 5,918 3,386 4,287 5,399 5,962 0.0 0.0   EBITDA   440 863 902 993 960 991 0.0 0.0   EBIT   322 747 748 852 819 809 0.0 0.0   Pre-tax profit (PTP)   312.3 735.4 739.3 831.8 785.7 779.4 0.0 0.0   Net earnings   241.6 569.4 574.6 647.0 610.4 596.2 0.0 0.0   Pre-tax profit without non-rec. items   312 735 739 832 786 779 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   327 242 616 440 692 509 0.0 0.0   Shareholders equity total   429 698 703 790 800 797 70.6 70.6   Interest-bearing liabilities   180 86.2 182 102 218 147 0.0 0.0   Balance sheet total (assets)   2,369 2,441 1,533 2,098 2,771 2,693 70.6 70.6   Net Debt   -1,302 -1,997 -142 -948 -1,060 -809 -70.6 -70.6     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,515 5,918 3,386 4,287 5,399 5,962 0.0 0.0   Gross profit growth   44.5% 7.3% -42.8% 26.6% 25.9% 10.4% -100.0% 0.0%   Employees   9 8 4 6 7 8 0 0   Employee growth %   50.0% -11.1% -50.0% 50.0% 16.7% 14.3% -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)   2,369 2,441 1,533 2,098 2,771 2,693 71 71   Balance sheet change%   42.7% 3.0% -37.2% 36.8% 32.1% -2.8% -97.4% 0.0%   Added value   440.0 862.9 901.9 993.1 960.2 991.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -202 -201 220 -317 112 -365 -509 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   5.8% 12.6% 22.1% 19.9% 15.2% 13.6% 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 %   16.0% 31.1% 37.7% 46.9% 33.7% 29.8% 0.0% 0.0%   ROI %   46.1% 106.1% 88.9% 95.1% 84.2% 80.7% 0.0% 0.0%   ROE %   52.7% 101.0% 82.0% 86.7% 76.8% 74.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   18.1% 28.6% 45.9% 37.7% 28.9% 29.6% 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, %   -296.0% -231.4% -15.7% -95.4% -110.5% -81.6% 0.0% 0.0%   Gearing %   41.9% 12.3% 25.9% 12.9% 27.3% 18.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 9.0% 7.2% 14.5% 21.1% 18.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.3 1.3 1.3 1.2 1.2 0.0 0.0   Current Ratio   1.1 1.3 1.3 1.3 1.2 1.2 0.0 0.0   Cash and cash equivalent   1,481.9 2,083.1 323.7 1,050.1 1,278.4 955.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   202.9 474.2 202.1 375.3 289.7 390.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   49 108 225 166 137 124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 108 225 166 137 124 0 0   EBIT / employee   36 93 187 142 117 101 0 0   Net earnings / employee   27 71 144 108 87 75 0 0