Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B.C. EJENDOMME, LØGSTØR 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  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% 2.9% 2.9%   Bankruptcy risk   1.8% 2.1% 2.3% 2.0% 2.0% 3.0% 16.5% 16.2%   Credit score (0-100)   73 69 65 67 68 57 11 11   Credit rating   A A BBB A A BBB BB BB   Credit limit (kDKK)   0.5 0.1 0.0 0.1 0.1 0.0 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   387 357 332 337 355 307 0.0 0.0   EBITDA   327 297 272 277 295 247 0.0 0.0   EBIT   199 169 144 150 168 119 0.0 0.0   Pre-tax profit (PTP)   165.7 148.7 110.9 125.9 212.3 57.4 0.0 0.0   Net earnings   117.6 105.2 74.7 87.3 154.0 31.8 0.0 0.0   Pre-tax profit without non-rec. items   166 149 111 126 212 57.4 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   2,574 2,446 2,318 2,191 2,063 1,936 0.0 0.0   Shareholders equity total   865 862 826 800 840 754 132 132   Interest-bearing liabilities   1,512 1,455 1,434 1,415 889 817 0.0 0.0   Balance sheet total (assets)   2,766 2,663 2,644 2,568 2,120 1,936 132 132   Net Debt   1,320 1,244 1,138 1,038 832 817 -132 -132     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   387 357 332 337 355 307 0.0 0.0   Gross profit growth   24.7% -7.7% -7.0% 1.7% 5.3% -13.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   2,766 2,663 2,644 2,568 2,120 1,936 132 132   Balance sheet change%   -1.5% -3.7% -0.7% -2.9% -17.4% -8.7% -93.2% 0.0%   Added value   326.6 296.7 271.7 277.4 295.2 246.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -255 -255 -255 -255 -255 -255 -1,936 0   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 (%)   51.5% 47.4% 43.4% 44.4% 47.2% 38.8% 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 %   7.2% 6.5% 5.4% 5.9% 11.6% 5.9% 0.0% 0.0%   ROI %   7.5% 6.7% 5.7% 6.2% 12.3% 6.3% 0.0% 0.0%   ROE %   13.7% 12.2% 8.9% 10.7% 18.8% 4.0% 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 %   31.3% 32.4% 31.2% 31.2% 39.6% 38.9% 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, %   404.2% 419.3% 418.8% 374.1% 281.9% 331.1% 0.0% 0.0%   Gearing %   174.9% 168.8% 173.6% 176.8% 105.9% 108.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.8% 2.3% 1.9% 5.2% 7.2% 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 1.2 1.3 1.5 0.1 0.0 0.0 0.0   Current Ratio   0.9 1.2 1.3 1.5 0.1 0.0 0.0 0.0   Cash and cash equivalent   192.3 210.3 296.2 377.6 57.0 0.0 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   -60.9 9.4 55.1 126.2 -978.2 -952.5 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   327 297 272 277 295 247 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   327 297 272 277 295 247 0 0   EBIT / employee   199 169 144 150 168 119 0 0   Net earnings / employee   118 105 75 87 154 32 0 0