Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOBACH EJENDOM 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 2.4% 1.2% 1.1% 1.5% 1.1% 8.2% 8.2%   Credit score (0-100)   76 63 81 83 75 85 30 30   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   19.0 0.1 283.8 317.8 40.0 609.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   603 1,022 1,202 1,056 1,052 1,328 0.0 0.0   EBITDA   603 1,022 1,202 1,056 1,052 1,328 0.0 0.0   EBIT   603 190 1,252 1,038 981 4,160 0.0 0.0   Pre-tax profit (PTP)   526.7 25.9 1,077.4 870.7 822.4 4,017.1 0.0 0.0   Net earnings   410.8 20.0 840.4 679.1 641.5 3,130.0 0.0 0.0   Pre-tax profit without non-rec. items   527 25.9 1,077 871 822 4,017 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   11,643 18,750 18,800 18,782 18,711 21,543 0.0 0.0   Shareholders equity total   8,848 8,668 9,509 9,388 9,729 12,559 11,825 11,825   Interest-bearing liabilities   2,711 9,480 9,063 8,562 8,107 7,648 0.0 0.0   Balance sheet total (assets)   12,199 19,000 19,467 18,980 18,993 22,269 11,825 11,825   Net Debt   2,155 9,231 9,044 8,553 7,948 7,254 -11,825 -11,825     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   603 1,022 1,202 1,056 1,052 1,328 0.0 0.0   Gross profit growth   15.2% 69.6% 17.6% -12.2% -0.4% 26.2% -100.0% 0.0%   Employees   2 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 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)   12,199 19,000 19,467 18,980 18,993 22,269 11,825 11,825   Balance sheet change%   74.5% 55.7% 2.5% -2.5% 0.1% 17.3% -46.9% 0.0%   Added value   602.8 190.5 1,252.4 1,037.8 981.0 4,159.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,143 7,107 50 -18 -71 2,832 -21,543 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   100.0% 18.6% 104.2% 98.3% 93.3% 313.3% 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 %   6.3% 1.2% 6.5% 5.4% 5.2% 20.2% 0.0% 0.0%   ROI %   6.3% 1.2% 6.6% 5.4% 5.2% 20.4% 0.0% 0.0%   ROE %   5.4% 0.2% 9.2% 7.2% 6.7% 28.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   72.5% 45.6% 48.8% 49.5% 51.2% 56.4% 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, %   357.5% 903.0% 752.2% 810.1% 755.6% 546.4% 0.0% 0.0%   Gearing %   30.6% 109.4% 95.3% 91.2% 83.3% 60.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.7% 1.9% 1.9% 1.9% 1.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.5 0.3 1.0 0.3 0.5 1.1 0.0 0.0   Current Ratio   3.5 0.3 1.0 0.3 0.5 1.1 0.0 0.0   Cash and cash equivalent   556.2 249.6 19.2 9.6 158.7 394.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   396.1 -494.1 3.3 -416.6 -282.4 84.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   301 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   301 0 0 0 0 0 0 0   EBIT / employee   301 0 0 0 0 0 0 0   Net earnings / employee   205 0 0 0 0 0 0 0