Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIGMÆGLEREN BJÆVERSKOV 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   8.2% 11.1% 17.0% 8.6% 10.2% 11.7% 17.2% 17.2%   Credit score (0-100)   31 23 10 27 23 19 10 10   Credit rating   BB BB BB BB BB BB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 -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 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   1,209 1,075 703 866 -98.2 42.2 0.0 0.0   EBITDA   102 -134 -334 -256 -770 -689 0.0 0.0   EBIT   -10.2 -258 -420 -334 -800 -839 0.0 0.0   Pre-tax profit (PTP)   25.2 -80.9 -340.7 -453.7 -901.7 -992.7 0.0 0.0   Net earnings   302.3 -28.5 -248.0 -366.7 -704.3 -893.8 0.0 0.0   Pre-tax profit without non-rec. items   25.2 -80.9 -341 -454 -902 -993 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   191 92.5 27.5 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -885 -914 -1,162 -1,528 -2,233 73.6 -51.4 -51.4   Interest-bearing liabilities   1,066 1,221 1,046 2,026 2,861 655 51.4 51.4   Balance sheet total (assets)   790 918 766 1,046 1,024 1,054 0.0 0.0   Net Debt   1,045 1,189 1,026 1,893 2,797 540 51.4 51.4     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   1,209 1,075 703 866 -98.2 42.2 0.0 0.0   Gross profit growth   -11.8% -11.1% -34.6% 23.2% 0.0% 0.0% -100.0% 0.0%   Employees   2 2 3 3 2 2 0 0   Employee growth %   -33.3% 0.0% 50.0% 0.0% -33.3% 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)   790 918 766 1,046 1,024 1,054 0 0   Balance sheet change%   -0.4% 16.3% -16.6% 36.6% -2.1% 2.9% -100.0% 0.0%   Added value   102.1 -134.0 -333.7 -255.7 -721.5 -689.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -224 -248 36 -157 -60 -300 0 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 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 (%)   -0.8% -24.0% -59.8% -38.6% 814.5% -1,987.0% 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 %   3.0% -5.0% -17.2% -17.4% -27.0% -38.3% 0.0% 0.0%   ROI %   4.6% -7.7% -28.5% -25.5% -32.2% -46.0% 0.0% 0.0%   ROE %   38.2% -3.3% -29.5% -40.5% -68.0% -162.8% 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 %   -52.8% -49.9% -60.3% -59.4% -68.5% 7.0% -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, %   1,023.6% -887.5% -307.5% -740.4% -363.2% -78.4% 0.0% 0.0%   Gearing %   -120.5% -133.6% -90.0% -132.6% -128.1% 890.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% -0.6% 1.5% 4.0% 4.7% 9.5% 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   0.1 0.3 0.1 0.3 0.2 0.9 0.0 0.0   Current Ratio   0.1 0.3 0.1 0.3 0.2 0.9 0.0 0.0   Cash and cash equivalent   21.5 31.1 19.7 132.9 64.3 115.1 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   -1,433.8 -1,348.1 -1,705.6 -1,865.8 -2,536.3 -62.2 -25.7 -25.7   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   51 -67 -111 -85 -361 -345 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 -67 -111 -85 -385 -345 0 0   EBIT / employee   -5 -129 -140 -111 -400 -420 0 0   Net earnings / employee   151 -14 -83 -122 -352 -447 0 0