Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BF 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  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% 0.3% 0.3%   Bankruptcy risk   1.4% 1.3% 1.5% 1.6% 1.6% 1.4% 10.2% 10.2%   Credit score (0-100)   80 81 77 74 75 77 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   27.3 58.6 18.2 7.8 8.5 35.7 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   0 0 0 0 0 0 0 0   Gross profit   1,249 2,204 1,438 1,254 1,127 1,350 0.0 0.0   EBITDA   1,249 2,204 1,438 1,254 1,127 1,350 0.0 0.0   EBIT   845 1,818 1,065 887 786 1,074 0.0 0.0   Pre-tax profit (PTP)   844.9 1,817.5 1,061.8 885.5 785.4 1,099.8 0.0 0.0   Net earnings   659.0 1,417.7 828.2 690.7 613.3 858.4 0.0 0.0   Pre-tax profit without non-rec. items   845 1,818 1,062 886 785 1,100 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   3,458 3,549 3,164 2,972 2,712 2,436 0.0 0.0   Shareholders equity total   2,685 3,444 2,872 2,763 2,686 2,932 1,496 1,496   Interest-bearing liabilities   0.0 0.0 0.0 1.3 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,903 5,136 4,246 4,075 4,238 4,195 1,496 1,496   Net Debt   -6.9 -4.5 -120 1.3 -3.4 -104 -1,496 -1,496     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   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   1,249 2,204 1,438 1,254 1,127 1,350 0.0 0.0   Gross profit growth   -22.7% 76.5% -34.7% -12.8% -10.1% 19.8% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   3,903 5,136 4,246 4,075 4,238 4,195 1,496 1,496   Balance sheet change%   -16.6% 31.6% -17.3% -4.0% 4.0% -1.0% -64.3% 0.0%   Added value   1,248.7 2,203.6 1,438.2 1,254.3 1,153.7 1,349.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -780 -294 -758 -560 -601 -572 -2,050 -387   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  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 %   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 (%)   67.7% 82.5% 74.1% 70.7% 69.8% 79.6% 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 %   19.7% 40.2% 22.7% 21.3% 18.9% 26.3% 0.0% 0.0%   ROI %   24.1% 52.0% 29.8% 27.7% 25.6% 35.4% 0.0% 0.0%   ROE %   23.0% 46.3% 26.2% 24.5% 22.5% 30.6% 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 %   68.8% 67.1% 67.6% 67.8% 63.4% 69.9% 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, %   -0.6% -0.2% -8.4% 0.1% -0.3% -7.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 210.1% 150.2% 0.0% 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   0.6 1.3 1.1 1.2 1.3 1.8 0.0 0.0   Current Ratio   0.6 1.3 1.1 1.2 1.3 1.8 0.0 0.0   Cash and cash equivalent   6.9 4.5 120.3 0.0 3.4 103.8 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)   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   -347.8 332.7 110.1 156.6 307.5 798.5 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  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   416 735 479 418 385 450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   416 735 479 418 376 450 0 0   EBIT / employee   282 606 355 296 262 358 0 0   Net earnings / employee   220 473 276 230 204 286 0 0