BUKSTED EJENDOMSINVEST ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.7% 1.8% 4.8% 11.7% 8.2%  
Credit score (0-100)  73 71 44 19 30  
Credit rating  A A BBB BB BB  
Credit limit (kDKK)  5.2 3.7 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  867 790 803 588 175  
EBITDA  1,067 1,790 -2,197 -7,412 -825  
EBIT  967 1,290 -697 -3,412 -325  
Pre-tax profit (PTP)  830.1 1,154.8 -831.1 -3,729.9 -703.8  
Net earnings  647.5 900.7 -648.3 -2,909.3 -549.0  
Pre-tax profit without non-rec. items  830 1,155 -831 -3,730 -704  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  14,000 14,500 13,000 9,000 8,500  
Shareholders equity total  4,202 5,103 4,454 1,545 996  
Interest-bearing liabilities  8,962 8,446 7,894 7,752 7,929  
Balance sheet total (assets)  14,177 14,849 13,209 9,684 9,294  

Net Debt  8,950 8,174 7,685 7,714 7,929  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  867 790 803 588 175  
Gross profit growth  35.1% -8.9% 1.6% -26.8% -70.3%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  14,177 14,849 13,209 9,684 9,294  
Balance sheet change%  1.2% 4.7% -11.0% -26.7% -4.0%  
Added value  967.0 1,290.0 -697.2 -3,412.2 -325.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  100 500 -1,500 -4,000 -500  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 -1.0 -2.0 -3.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  111.5% 163.3% -86.8% -580.5% -186.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  6.9% 8.9% -5.0% -29.8% -3.4%  
ROI %  7.1% 9.3% -5.2% -31.2% -3.6%  
ROE %  16.3% 19.4% -13.6% -97.0% -43.2%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  29.6% 34.4% 33.7% 16.0% 10.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  839.0% 456.7% -349.8% -104.1% -960.6%  
Gearing %  213.3% 165.5% 177.2% 501.8% 796.1%  
Net interest  0 0 0 0 0  
Financing costs %  1.5% 1.6% 1.6% 4.1% 4.8%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.1 0.2 0.1 0.4 0.3  
Current Ratio  0.1 0.2 0.1 0.4 0.3  
Cash and cash equivalent  11.6 271.6 209.0 37.9 0.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -2,140.8 -1,856.9 -1,586.7 -1,107.0 -1,537.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -2,170  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -5,503  
EBIT / employee  0 0 0 0 -2,170  
Net earnings / employee  0 0 0 0 -3,660