Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Boligenergi Invest ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5%   Bankruptcy risk   4.0% 2.0% 3.6% 1.5% 2.5% 4.0% 10.5% 12.0%   Credit score (0-100)   51 70 54 75 61 50 23 4   Credit rating   BB BBB BB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.2 0.0 10.5 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   984 1,126 1,104 1,883 872 27.1 0.0 0.0   EBITDA   334 524 222 665 291 27.1 0.0 0.0   EBIT   302 492 197 611 112 -92.9 0.0 0.0   Pre-tax profit (PTP)   282.6 468.0 166.0 536.5 93.5 -118.5 0.0 0.0   Net earnings   213.5 356.7 126.0 431.2 62.8 -95.5 0.0 0.0   Pre-tax profit without non-rec. items   283 468 166 536 93.5 -119 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   60.6 28.8 3.0 2,085 4,386 4,266 0.0 0.0   Shareholders equity total   908 1,265 1,390 2,174 2,237 2,141 2,090 2,090   Interest-bearing liabilities   117 112 80.4 786 1,851 1,838 0.0 0.0   Balance sheet total (assets)   2,781 2,409 2,562 4,419 4,547 4,339 2,090 2,090   Net Debt   -79.4 -182 33.1 -209 1,776 1,838 -2,090 -2,090     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   984 1,126 1,104 1,883 872 27.1 0.0 0.0   Gross profit growth   -29.5% 14.4% -2.0% 70.6% -53.7% -96.9% -100.0% 0.0%   Employees   0 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   2,781 2,409 2,562 4,419 4,547 4,339 2,090 2,090   Balance sheet change%   12.4% -13.4% 6.4% 72.5% 2.9% -4.6% -51.8% 0.0%   Added value   302.0 491.7 196.6 610.6 112.2 -92.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 -64 -52 2,027 2,122 -240 -4,266 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   30.7% 43.7% 17.8% 32.4% 12.9% -342.7% 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 %   11.5% 18.9% 7.9% 17.5% 2.5% -2.1% 0.0% 0.0%   ROI %   32.9% 41.0% 13.8% 27.6% 3.2% -2.3% 0.0% 0.0%   ROE %   26.6% 32.8% 9.5% 24.2% 2.8% -4.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   32.6% 52.5% 54.3% 50.7% 50.6% 51.1% 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, %   -23.8% -34.8% 14.9% -31.4% 610.5% 6,779.2% 0.0% 0.0%   Gearing %   12.8% 8.9% 5.8% 36.2% 82.7% 85.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.7% 20.7% 31.8% 17.3% 1.4% 1.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.3 1.9 2.0 1.1 0.1 0.0 0.0 0.0   Current Ratio   1.3 1.9 2.0 1.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   196.0 294.4 47.3 994.9 74.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   589.2 977.7 1,129.5 -17.8 -2,154.2 -2,129.7 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 246 98 305 56 -93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 262 111 333 145 27 0 0   EBIT / employee   0 246 98 305 56 -93 0 0   Net earnings / employee   0 178 63 216 31 -96 0 0