Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bolig Projekt A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9%   Bankruptcy risk   1.6% 2.9% 5.7% 6.7% 2.0% 10.9% 18.0% 17.0%   Credit score (0-100)   77 60 42 36 67 21 7 10   Credit rating   A BBB BBB BBB A BB B BB   Credit limit (kDKK)   32.6 0.0 0.0 0.0 1.1 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,941 5,166 5,330 3,216 8,551 -7,145 0.0 0.0   EBITDA   3,546 440 -3,676 -4,888 3,221 -11,687 0.0 0.0   EBIT   3,546 435 -3,706 -4,942 3,141 -11,739 0.0 0.0   Pre-tax profit (PTP)   7,369.3 -781.3 -1,821.4 -3,530.6 4,785.8 -25,572.3 0.0 0.0   Net earnings   5,662.6 168.6 -1,320.9 -2,774.0 4,552.5 -25,331.0 0.0 0.0   Pre-tax profit without non-rec. items   7,369 -781 -1,821 -3,531 4,786 -25,572 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 86.2 56.4 266 186 87.1 0.0 0.0   Shareholders equity total   8,199 8,368 7,047 4,273 8,825 -16,506 -21,086 -21,086   Interest-bearing liabilities   36,112 45,449 50,249 31,563 48,473 47,671 21,086 21,086   Balance sheet total (assets)   55,101 69,974 89,065 59,309 67,845 45,171 0.0 0.0   Net Debt   31,224 45,114 43,083 30,370 48,473 47,671 21,086 21,086     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   6,941 5,166 5,330 3,216 8,551 -7,145 0.0 0.0   Gross profit growth   -45.9% -25.6% 3.2% -39.7% 165.9% 0.0% 0.0% 0.0%   Employees   5 7 13 12 9 7 0 0   Employee growth %   66.7% 40.0% 85.7% -7.7% -25.0% -22.2% -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)   55,101 69,974 89,065 59,309 67,845 45,171 0 0   Balance sheet change%   34.5% 27.0% 27.3% -33.4% 14.4% -33.4% -100.0% 0.0%   Added value   3,546.0 439.5 -3,676.5 -4,887.7 3,196.0 -11,686.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 82 -60 155 -159 -152 -87 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 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   51.1% 8.4% -69.5% -153.7% 36.7% 164.3% 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 %   15.9% -0.6% -1.1% -2.1% 9.1% -16.7% 0.0% 0.0%   ROI %   19.8% -0.7% -1.5% -3.4% 12.2% -20.3% 0.0% 0.0%   ROE %   52.1% 2.0% -17.1% -49.0% 69.5% -93.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   14.9% 12.0% 8.5% 8.1% 13.0% -30.5% -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, %   880.5% 10,264.2% -1,171.9% -621.3% 1,505.1% -407.9% 0.0% 0.0%   Gearing %   440.4% 543.1% 713.1% 738.7% 549.2% -288.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.1% 2.0% 4.7% 2.5% 30.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.1 1.1 1.0 1.0 1.1 0.7 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.0 1.1 0.7 0.0 0.0   Cash and cash equivalent   4,888.5 335.0 7,166.1 1,193.8 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   2,709.6 5,467.3 5,778.8 1,332.4 3,825.6 -21,279.5 -10,543.1 -10,543.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   709 63 -283 -407 355 -1,670 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   709 63 -283 -407 358 -1,670 0 0   EBIT / employee   709 62 -285 -412 349 -1,677 0 0   Net earnings / employee   1,133 24 -102 -231 506 -3,619 0 0