Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bohnsen Ejendomme A/S 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 2019/12 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   3.7% 4.7% 8.2% 7.1% 3.5% 2.2% 7.2% 7.2%   Credit score (0-100)   53 45 29 33 52 66 33 33   Credit rating   BBB BBB BB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.0 4.0 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   0 0 0 0 0 0 0 0   Gross profit   8,216 8,181 13,066 10,658 4,252 9,100 0.0 0.0   EBITDA   -2,089 -2,681 158 -3,747 -20,683 1,701 0.0 0.0   EBIT   -2,453 -3,030 -45.0 -3,954 -20,796 1,664 0.0 0.0   Pre-tax profit (PTP)   -35,879.0 -37,416.0 -41,693.0 161,372.0 -1,169.0 -13,622.0 0.0 0.0   Net earnings   -35,824.0 -26,154.0 -40,934.0 164,823.0 -1,456.0 -13,625.0 0.0 0.0   Pre-tax profit without non-rec. items   -35,879 -37,416 -41,693 161,372 -1,169 -13,622 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   1,138 715 910 1,139 443 406 0.0 0.0   Shareholders equity total   26,505 351 -40,583 124,240 121,003 107,378 96,356 96,356   Interest-bearing liabilities   24,535 24,743 24,828 25,632 830 46.0 0.0 0.0   Balance sheet total (assets)   403,055 386,424 379,196 517,389 150,149 118,909 96,356 96,356   Net Debt   16,542 12,235 15,144 17,850 -40,747 -37,085 -96,356 -96,356     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   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   8,216 8,181 13,066 10,658 4,252 9,100 0.0 0.0   Gross profit growth   4.0% -0.4% 59.7% -18.4% -60.1% 114.0% -100.0% 0.0%   Employees   12 12 15 15 9 5 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% -40.0% -44.4% -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)   403,055 386,424 379,196 517,389 150,149 118,909 96,356 96,356   Balance sheet change%   199.3% -4.1% -1.9% 36.4% -71.0% -20.8% -19.0% 0.0%   Added value   -2,089.0 -2,681.0 158.0 -3,747.0 -20,589.0 1,701.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -198 -772 -8 22 -809 -74 -406 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 1.0 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 %   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 (%)   -29.9% -37.0% -0.3% -37.1% -489.1% 18.3% 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 %   -4.6% -2.2% -2.8% 41.1% 1.4% -10.1% 0.0% 0.0%   ROI %   -4.8% -2.3% -5.8% 202.7% 3.4% -11.3% 0.0% 0.0%   ROE %   -80.7% -194.8% -21.6% 65.5% -1.2% -11.9% 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 %   11.5% 5.3% -5.1% 27.9% 80.6% 90.3% 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, %   -791.9% -456.4% 9,584.8% -476.4% 197.0% -2,180.2% 0.0% 0.0%   Gearing %   92.6% 7,049.3% -61.2% 20.6% 0.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   96.0% 116.0% 122.1% 123.8% 45.2% 0.5% 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   2.7 2.1 0.2 0.1 2.1 22.9 0.0 0.0   Current Ratio   2.7 2.1 0.2 0.1 2.1 22.9 0.0 0.0   Cash and cash equivalent   7,993.0 12,508.0 9,684.0 7,782.0 41,577.0 37,131.0 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)   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   23,827.0 28,043.0 -329,551.0 -346,698.0 29,645.0 42,894.0 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 2019/12 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   -174 -223 11 -250 -2,288 340 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -174 -223 11 -250 -2,298 340 0 0   EBIT / employee   -204 -253 -3 -264 -2,311 333 0 0   Net earnings / employee   -2,985 -2,180 -2,729 10,988 -162 -2,725 0 0