Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Core Bolig VIII Investoraktieselskab Nr. 1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.8% 0.8% 1.0% 1.4% 1.7% 1.7% 6.6% 6.6%   Credit score (0-100)   94 93 85 78 71 74 36 36   Credit rating   AA AA A A A A BBB BBB   Credit limit (kDKK)   52,578.5 57,621.8 35,640.0 6,398.3 491.8 934.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   48,737 90,394 0 0 0 0 0 0   Gross profit   48,598 90,249 -157 -149 -152 -155 0.0 0.0   EBITDA   48,598 90,249 -157 -149 -152 -155 0.0 0.0   EBIT   48,598 90,249 -157 -149 -152 -155 0.0 0.0   Pre-tax profit (PTP)   48,577.0 90,260.0 163,788.0 62,523.0 -17,292.0 53,252.0 0.0 0.0   Net earnings   36,915.0 71,003.0 129,282.0 48,769.0 -14,968.0 42,116.0 0.0 0.0   Pre-tax profit without non-rec. items   48,577 90,260 163,788 62,523 -17,292 53,252 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   567,037 599,281 716,772 728,354 683,908 702,442 452,110 452,110   Interest-bearing liabilities   1,469 658 2,578 0.0 28.0 4,539 0.0 0.0   Balance sheet total (assets)   595,761 632,405 781,540 797,693 746,153 771,450 452,110 452,110   Net Debt   1,362 651 2,561 -356 28.0 4,530 -452,110 -452,110     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   48,737 90,394 0 0 0 0 0 0   Net sales growth   -24.3% 85.5% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   48,598 90,249 -157 -149 -152 -155 0.0 0.0   Gross profit growth   -24.3% 85.7% 0.0% 5.1% -2.0% -2.0% 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)   595,761 632,405 781,540 797,693 746,153 771,450 452,110 452,110   Balance sheet change%   8.2% 6.2% 23.6% 2.1% -6.5% 3.4% -41.4% 0.0%   Added value   48,598.0 90,249.0 -157.0 -149.0 -152.0 -155.0 0.0 0.0   Added value %   99.7% 99.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   99.7% 99.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.7% 99.8% 0.0% 0.0% 0.0% 0.0% 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 %   75.7% 78.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   75.7% 78.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.7% 99.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.5% 14.7% 23.2% 7.9% -2.2% 7.0% 0.0% 0.0%   ROI %   8.5% 14.7% 23.2% 7.9% -2.2% 7.0% 0.0% 0.0%   ROE %   6.7% 12.2% 19.6% 6.7% -2.1% 6.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   95.2% 94.8% 91.7% 91.3% 91.7% 91.1% 100.0% 100.0%   Relative indebtedness %   3.1% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.9% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   2.8% 0.7% -1,631.2% 238.9% -18.4% -2,922.6% 0.0% 0.0%   Gearing %   0.3% 0.1% 0.4% 0.0% 0.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 0.1% 0.2% 2.6% 500.0% 2.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.7 0.6 0.9 2.6 0.0 0.0 0.0   Current Ratio   0.3 0.7 0.6 0.9 2.6 0.0 0.0 0.0   Cash and cash equivalent   107.0 7.0 17.0 356.0 0.0 9.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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)   81.4 5.0 39.5 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   1.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,037.0 -187.0 -1,054.0 -60.0 1,511.0 -4,897.0 0.0 0.0   Net working capital %   -2.1% -0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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