Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BÜLOW HUSE HOLDING A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   2.5% 2.8% 2.0% 1.2% 0.8% 2.1% 8.0% 8.0%   Credit score (0-100)   64 61 70 82 90 67 29 31   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.1 0.0 2.0 649.7 2,399.2 2.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -397 -368 -311 -225 -221 -356 0.0 0.0   EBITDA   -397 -368 -311 -225 -230 -427 0.0 0.0   EBIT   -430 -401 -344 -262 -256 -454 0.0 0.0   Pre-tax profit (PTP)   -4,459.6 -4,233.8 -1,683.1 10,602.0 859.5 -2,028.1 0.0 0.0   Net earnings   -4,357.3 -4,186.0 -1,538.7 10,611.3 1,006.9 -2,122.5 0.0 0.0   Pre-tax profit without non-rec. items   -4,460 -4,234 -1,683 10,602 859 -2,028 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   99.0 66.0 33.0 130 103 76.4 0.0 0.0   Shareholders equity total   21,652 17,712 16,568 27,544 30,735 31,278 30,778 30,778   Interest-bearing liabilities   3.1 5,625 5,389 1,916 18.3 855 0.0 0.0   Balance sheet total (assets)   30,558 28,330 30,011 29,955 31,048 33,153 30,778 30,778   Net Debt   -1,988 4,789 5,359 -540 -73.1 850 -30,778 -30,778     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -397 -368 -311 -225 -221 -356 0.0 0.0   Gross profit growth   27.4% 7.4% 15.4% 27.7% 1.9% -61.4% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   30,558 28,330 30,011 29,955 31,048 33,153 30,778 30,778   Balance sheet change%   12.5% -7.3% 5.9% -0.2% 3.6% 6.8% -7.2% 0.0%   Added value   -397.4 -368.0 -311.4 -225.0 -219.3 -426.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -66 -66 60 -54 -54 -76 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 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   108.3% 109.0% 110.6% 116.4% 116.2% 127.4% 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 %   -10.9% -7.1% -0.7% 37.5% 3.0% -6.3% 0.0% 0.0%   ROI %   -11.3% -7.2% -0.8% 43.3% 3.0% -6.3% 0.0% 0.0%   ROE %   -18.3% -21.3% -9.0% 48.1% 3.5% -6.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   70.9% 62.5% 55.2% 92.0% 99.0% 94.3% 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, %   500.2% -1,301.6% -1,720.9% 240.1% 31.9% -199.3% 0.0% 0.0%   Gearing %   0.0% 31.8% 32.5% 7.0% 0.1% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   85,723.6% 76.4% 26.8% 17.4% 4.9% 0.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   9.3 0.5 0.1 3.3 17.2 2.0 0.0 0.0   Current Ratio   9.3 0.5 0.1 3.3 17.2 2.0 0.0 0.0   Cash and cash equivalent   1,990.8 835.8 30.1 2,456.4 91.5 4.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   4,762.7 -3,231.1 -11,875.0 4,972.9 3,165.3 895.4 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -368 -311 -225 -219 -427 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -368 -311 -225 -230 -427 0 0   EBIT / employee   0 -401 -344 -262 -256 -454 0 0   Net earnings / employee   0 -4,186 -1,539 10,611 1,007 -2,122 0 0