Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BNN EJENDOMS INVEST 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2.1% 1.8% 1.5% 1.4% 1.7% 1.4% 11.4% 11.4%   Credit score (0-100)   68 72 76 77 72 77 21 21   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.4 4.3 10.8 1.8 10.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   364 374 395 396 403 446 0.0 0.0   EBITDA   364 374 395 396 403 446 0.0 0.0   EBIT   331 342 362 364 371 414 0.0 0.0   Pre-tax profit (PTP)   256.2 241.5 336.3 339.8 366.2 389.3 0.0 0.0   Net earnings   197.0 186.0 262.3 265.0 285.5 303.5 0.0 0.0   Pre-tax profit without non-rec. items   256 241 336 340 366 389 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   2,280 2,248 2,215 2,183 2,151 2,118 0.0 0.0   Shareholders equity total   553 739 1,001 1,266 1,551 855 805 805   Interest-bearing liabilities   1,571 1,732 1,621 1,551 1,488 1,387 0.0 0.0   Balance sheet total (assets)   2,564 2,623 2,791 2,987 3,203 2,423 805 805   Net Debt   1,476 1,625 1,542 1,413 1,422 1,199 -805 -805     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   364 374 395 396 403 446 0.0 0.0   Gross profit growth   10.7% 2.9% 5.5% 0.3% 1.9% 10.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   2,564 2,623 2,791 2,987 3,203 2,423 805 805   Balance sheet change%   4.3% 2.3% 6.4% 7.0% 7.2% -24.4% -66.8% 0.0%   Added value   363.7 374.3 394.7 396.0 403.4 446.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -65 -65 -65 -65 -65 -65 -2,118 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   91.1% 91.4% 91.8% 91.8% 92.0% 92.8% 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 %   13.4% 13.6% 13.7% 13.0% 12.9% 14.9% 0.0% 0.0%   ROI %   15.2% 14.5% 14.0% 13.3% 13.4% 15.9% 0.0% 0.0%   ROE %   43.4% 28.8% 30.2% 23.4% 20.3% 25.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   21.8% 28.2% 35.9% 42.4% 48.4% 35.3% 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, %   405.7% 434.1% 390.7% 356.9% 352.5% 268.8% 0.0% 0.0%   Gearing %   284.2% 234.5% 162.0% 122.6% 95.9% 162.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 6.7% 2.1% 2.2% 2.2% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.9 1.9 3.8 5.0 6.5 2.1 0.0 0.0   Current Ratio   0.8 1.9 3.8 5.0 6.5 2.1 0.0 0.0   Cash and cash equivalent   95.1 107.3 79.1 138.1 65.7 188.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -74.5 181.6 424.9 644.4 890.9 157.8 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0