Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bofællesskaberne §108 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 0.9% 1.3% 5.3% 3.8% 2.5% 11.7% 11.7%   Credit score (0-100)   76 90 81 42 50 62 19 21   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   4.8 323.3 99.9 0.0 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,223 5,032 8,757 3,731 3,084 3,576 0.0 0.0   EBITDA   369 1,342 1,654 -1,275 -437 208 0.0 0.0   EBIT   310 1,280 1,581 -1,334 -577 89.1 0.0 0.0   Pre-tax profit (PTP)   310.0 1,280.0 1,581.5 -1,350.3 -564.0 89.0 0.0 0.0   Net earnings   241.5 1,001.4 1,234.2 -1,053.3 -438.9 78.5 0.0 0.0   Pre-tax profit without non-rec. items   310 1,280 1,581 -1,350 -564 89.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   168 142 259 611 574 381 0.0 0.0   Shareholders equity total   1,851 2,852 4,087 3,033 2,594 2,673 2,548 2,548   Interest-bearing liabilities   0.0 270 557 663 235 619 0.0 0.0   Balance sheet total (assets)   2,703 4,407 5,036 3,775 2,889 3,355 2,548 2,548   Net Debt   -428 -36.0 314 511 142 422 -2,548 -2,548     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   5,223 5,032 8,757 3,731 3,084 3,576 0.0 0.0   Gross profit growth   23.7% -3.7% 74.0% -57.4% -17.4% 16.0% -100.0% 0.0%   Employees   12 16 0 17 0 0 0 0   Employee growth %   0.0% 33.3% -100.0% 0.0% -100.0% 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)   2,703 4,407 5,036 3,775 2,889 3,355 2,548 2,548   Balance sheet change%   -19.7% 63.0% 14.3% -25.0% -23.5% 16.1% -24.1% 0.0%   Added value   369.4 1,342.0 1,653.9 -1,275.2 -518.3 208.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -119 -88 45 293 -177 -312 -381 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   5.9% 25.4% 18.1% -35.8% -18.7% 2.5% 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 %   10.2% 36.0% 33.5% -30.3% -16.9% 2.9% 0.0% 0.0%   ROI %   14.3% 51.5% 40.7% -32.0% -17.3% 2.9% 0.0% 0.0%   ROE %   14.0% 42.6% 35.6% -29.6% -15.6% 3.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   68.5% 64.7% 81.2% 80.3% 89.8% 79.7% 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, %   -115.7% -2.7% 19.0% -40.0% -32.5% 202.8% 0.0% 0.0%   Gearing %   0.0% 9.5% 13.6% 21.8% 9.0% 23.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.1 2.2 3.8 3.4 5.8 3.4 0.0 0.0   Current Ratio   2.1 2.2 3.8 3.4 5.8 3.4 0.0 0.0   Cash and cash equivalent   427.6 306.3 243.1 151.9 92.4 196.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   950.5 1,831.7 2,690.7 1,802.9 1,398.1 1,652.8 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   31 84 0 -75 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 84 0 -75 0 0 0 0   EBIT / employee   26 80 0 -78 0 0 0 0   Net earnings / employee   20 63 0 -62 0 0 0 0