Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIG-DIN 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 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% 6.4% 6.4%   Bankruptcy risk   4.0% 2.6% 1.2% 1.3% 1.2% 3.6% 9.0% 8.8%   Credit score (0-100)   51 62 82 78 82 51 27 28   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 144.4 56.5 222.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   1,530 1,979 2,382 1,674 3,003 540 0.0 0.0   EBITDA   1,171 1,585 1,883 1,040 2,148 -355 0.0 0.0   EBIT   1,138 1,545 1,801 946 2,050 -465 0.0 0.0   Pre-tax profit (PTP)   1,084.4 1,492.4 1,778.5 922.8 2,037.3 -419.1 0.0 0.0   Net earnings   842.2 1,162.3 1,382.4 715.9 1,583.4 -406.1 0.0 0.0   Pre-tax profit without non-rec. items   1,084 1,492 1,778 923 2,037 -419 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   230 231 360 391 468 284 0.0 0.0   Shareholders equity total   731 1,894 3,168 3,771 5,240 4,716 4,469 4,469   Interest-bearing liabilities   715 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,708 2,885 4,507 4,662 6,434 4,910 4,469 4,469   Net Debt   561 -719 -2,254 -478 -3,975 -4,367 -4,469 -4,469     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   1,530 1,979 2,382 1,674 3,003 540 0.0 0.0   Gross profit growth   67.6% 29.3% 20.4% -29.7% 79.4% -82.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   2,708 2,885 4,507 4,662 6,434 4,910 4,469 4,469   Balance sheet change%   212.7% 6.5% 56.2% 3.4% 38.0% -23.7% -9.0% 0.0%   Added value   1,170.9 1,584.8 1,883.4 1,040.3 2,143.8 -354.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   55 -39 47 -63 -21 -295 -284 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 -1.0 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 (%)   74.4% 78.1% 75.6% 56.5% 68.3% -86.2% 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 %   61.7% 55.2% 48.7% 20.6% 37.0% -7.4% 0.0% 0.0%   ROI %   106.6% 92.5% 71.2% 27.3% 45.4% -8.4% 0.0% 0.0%   ROE %   105.4% 88.6% 54.6% 20.6% 35.1% -8.2% 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 %   27.0% 65.6% 70.3% 80.9% 81.4% 96.0% 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, %   47.9% -45.4% -119.7% -46.0% -185.1% 1,231.2% 0.0% 0.0%   Gearing %   97.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 14.6% 0.0% 0.0% 0.0% 0.0% 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   1.9 2.7 3.1 3.9 5.1 23.8 0.0 0.0   Current Ratio   2.0 2.7 3.1 4.8 5.1 23.8 0.0 0.0   Cash and cash equivalent   153.5 719.1 2,254.0 478.2 3,975.5 4,366.9 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   1,216.2 1,663.1 2,808.1 3,384.6 4,785.2 4,432.3 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   585 792 942 520 1,072 -177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   585 792 942 520 1,074 -177 0 0   EBIT / employee   569 772 901 473 1,025 -233 0 0   Net earnings / employee   421 581 691 358 792 -203 0 0