Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AARHUS BOLIGUDLEJNING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.7% 1.0% 0.8% 0.7% 1.2% 2.1% 8.5% 8.5%   Credit score (0-100)   95 87 93 93 81 66 29 29   Credit rating   AA A AA AA A A BB BB   Credit limit (kDKK)   683.8 413.3 984.2 1,429.0 277.4 0.7 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   1,402 1,391 1,559 1,729 1,950 2,008 2,008 2,008   Gross profit   1,122 815 2,876 3,486 147 -1,250 0.0 0.0   EBITDA   1,006 910 931 1,186 1,242 1,350 0.0 0.0   EBIT   1,122 815 2,876 3,486 147 -1,250 0.0 0.0   Pre-tax profit (PTP)   822.2 527.0 2,554.9 3,137.6 79.5 -2,010.1 0.0 0.0   Net earnings   677.5 447.5 2,026.5 2,483.2 112.6 -1,964.3 0.0 0.0   Pre-tax profit without non-rec. items   822 527 2,555 3,138 79.5 -2,010 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   25,750 27,100 33,400 35,700 39,600 37,000 0.0 0.0   Shareholders equity total   6,830 7,278 9,304 13,587 13,700 11,736 5,526 5,526   Interest-bearing liabilities   18,940 19,865 23,009 23,429 25,905 25,587 0.0 0.0   Balance sheet total (assets)   26,684 27,964 33,600 38,712 41,144 38,573 5,526 5,526   Net Debt   18,910 19,454 22,856 23,410 25,186 24,417 -5,526 -5,526     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   1,402 1,391 1,559 1,729 1,950 2,008 2,008 2,008   Net sales growth   5.0% -0.7% 12.1% 10.9% 12.8% 3.0% 0.0% 0.0%   Gross profit   1,122 815 2,876 3,486 147 -1,250 0.0 0.0   Gross profit growth   -36.5% -27.3% 252.7% 21.2% -95.8% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   26,684 27,964 33,600 38,712 41,144 38,573 5,526 5,526   Balance sheet change%   4.0% 4.8% 20.2% 15.2% 6.3% -6.3% -85.7% 0.0%   Added value   1,121.6 815.4 2,875.8 3,486.5 147.3 -1,249.7 0.0 0.0   Added value %   80.0% 58.6% 184.4% 201.6% 7.6% -62.2% 0.0% 0.0%   Investments   116 1,350 6,300 2,300 3,900 -2,600 -37,000 0   Net sales trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 %   71.8% 65.4% 59.7% 68.6% 63.7% 67.2% 0.0% 0.0%   EBIT %   80.0% 58.6% 184.4% 201.6% 7.6% -62.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   48.3% 32.2% 130.0% 143.6% 5.8% -97.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   40.1% 39.0% 5.2% 10.6% 61.9% 31.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   58.7% 37.9% 163.9% 181.5% 4.1% -100.1% 0.0% 0.0%   ROA %   4.3% 3.0% 9.3% 9.6% 1.5% -3.1% 0.0% 0.0%   ROI %   4.4% 3.1% 9.6% 9.9% 1.5% -3.2% 0.0% 0.0%   ROE %   12.1% 6.3% 24.4% 21.7% 0.8% -15.4% 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 %   25.6% 26.0% 27.7% 35.1% 33.3% 30.4% 100.0% 100.0%   Relative indebtedness %   1,409.5% 1,484.0% 1,531.0% 1,401.8% 1,376.9% 1,315.3% 0.0% 0.0%   Relative net indebtedness %   1,407.3% 1,454.4% 1,521.2% 1,400.7% 1,340.1% 1,257.0% -275.1% -275.1%   Net int. bear. debt to EBITDA, %   1,879.8% 2,136.9% 2,455.6% 1,973.1% 2,027.3% 1,808.2% 0.0% 0.0%   Gearing %   277.3% 273.0% 247.3% 172.4% 189.1% 218.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.5% 1.5% 1.5% 2.0% 3.0% 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   0.9 0.9 0.2 2.1 1.2 1.3 0.0 0.0   Current Ratio   0.9 0.9 0.2 2.1 1.2 1.3 0.0 0.0   Cash and cash equivalent   30.5 411.1 153.1 18.3 718.9 1,169.5 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)   232.4 411.9 379.1 364.5 211.1 151.6 0.0 0.0   Current assets / Net sales %   66.6% 62.1% 12.9% 174.2% 79.2% 78.3% 275.1% 275.1%   Net working capital   -51.0 -66.3 -966.4 1,553.0 275.4 364.0 0.0 0.0   Net working capital %   -3.6% -4.8% -62.0% 89.8% 14.1% 18.1% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0