Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brdr. Soland Ejendomme 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 1.7% 3.1% 1.8% 1.8% 1.6% 8.3% 8.3%   Credit score (0-100)   62 72 55 70 70 75 29 29   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 1.2 0.0 2.0 5.7 22.3 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   0 0 0 0 0 0 0 0   Gross profit   711 823 537 535 418 1,283 0.0 0.0   EBITDA   711 823 537 535 418 1,283 0.0 0.0   EBIT   413 520 230 535 5,321 1,242 0.0 0.0   Pre-tax profit (PTP)   186.9 353.0 85.0 415.0 5,182.0 1,112.9 0.0 0.0   Net earnings   145.3 275.0 66.0 324.0 4,042.0 788.9 0.0 0.0   Pre-tax profit without non-rec. items   187 353 85.0 415 5,182 1,113 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   11,030 10,848 10,541 16,048 20,950 20,909 0.0 0.0   Shareholders equity total   905 1,180 1,246 5,120 9,162 9,951 9,886 9,886   Interest-bearing liabilities   9,717 9,542 8,882 8,136 8,244 7,600 0.0 0.0   Balance sheet total (assets)   11,449 11,242 10,717 16,094 20,950 20,909 9,886 9,886   Net Debt   9,717 9,542 8,882 8,136 8,244 7,600 -9,886 -9,886     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   711 823 537 535 418 1,283 0.0 0.0   Gross profit growth   20.5% 15.8% -34.8% -0.4% -21.9% 207.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   11,449 11,242 10,717 16,094 20,950 20,909 9,886 9,886   Balance sheet change%   -1.3% -1.8% -4.7% 50.2% 30.2% -0.2% -52.7% 0.0%   Added value   710.5 823.0 537.0 535.0 5,321.0 1,242.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -450 -485 -614 3,005 9,906 -2,543 -20,909 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  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 (%)   58.2% 63.2% 42.8% 100.0% 1,273.0% 96.8% 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 %   3.7% 4.6% 2.1% 4.0% 28.7% 5.9% 0.0% 0.0%   ROI %   4.0% 4.8% 2.2% 4.3% 30.4% 6.1% 0.0% 0.0%   ROE %   23.4% 26.4% 5.4% 10.2% 56.6% 8.3% 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 %   7.9% 10.5% 11.6% 31.8% 43.7% 47.6% 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, %   1,367.5% 1,159.4% 1,654.0% 1,520.7% 1,972.2% 592.2% 0.0% 0.0%   Gearing %   1,074.2% 808.6% 712.8% 158.9% 90.0% 76.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.7% 1.6% 1.4% 1.7% 1.6% 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   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -2,643.9 -2,885.0 -3,147.0 -1,490.0 -2,413.0 -1,451.2 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   355 823 537 535 5,321 1,242 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   355 823 537 535 418 1,283 0 0   EBIT / employee   207 520 230 535 5,321 1,242 0 0   Net earnings / employee   73 275 66 324 4,042 789 0 0