Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bjarne Larsen Ejendomme 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 2.3% 2.6% 2.8% 2.9% 10.5% 16.4% 16.1%   Credit score (0-100)   63 66 61 57 58 22 11 11   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 -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   17.4 193 103 153 179 166 0.0 0.0   EBITDA   17.4 158 103 153 179 166 0.0 0.0   EBIT   17.4 126 56.3 91.6 118 -706 0.0 0.0   Pre-tax profit (PTP)   -124.5 81.2 -34.9 -18.6 7.9 -867.2 0.0 0.0   Net earnings   -124.5 81.4 -27.3 -14.5 3.9 -850.5 0.0 0.0   Pre-tax profit without non-rec. items   -125 81.2 -34.9 -18.6 7.9 -867 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   1,464 1,893 3,042 3,082 3,049 3,349 0.0 0.0   Shareholders equity total   -74.5 6.8 -20.5 -35.0 -31.1 -882 -932 -932   Interest-bearing liabilities   1,692 1,660 2,575 2,629 2,579 3,740 932 932   Balance sheet total (assets)   2,592 2,369 3,537 3,115 3,081 3,387 0.0 0.0   Net Debt   600 1,384 2,128 2,608 2,560 3,740 932 932     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   17.4 193 103 153 179 166 0.0 0.0   Gross profit growth   0.0% 1,009.4% -46.7% 48.6% 17.2% -7.2% -100.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,592 2,369 3,537 3,115 3,081 3,387 0 0   Balance sheet change%   0.0% -8.6% 49.3% -11.9% -1.1% 9.9% -100.0% 0.0%   Added value   17.4 157.7 102.8 152.7 178.9 166.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,464 397 1,103 -21 -94 -573 -3,349 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   100.0% 65.5% 54.8% 60.0% 65.8% -425.4% 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 %   0.7% 6.5% 1.9% 2.7% 3.8% -19.1% 0.0% 0.0%   ROI %   0.7% 6.7% 2.1% 3.1% 4.3% -22.0% 0.0% 0.0%   ROE %   -4.8% 6.3% -1.5% -0.4% 0.1% -26.3% 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 %   -2.8% 0.3% -0.6% -1.1% -1.0% -20.7% -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, %   3,445.5% 877.5% 2,070.3% 1,707.2% 1,430.4% 2,252.1% 0.0% 0.0%   Gearing %   -2,269.6% 24,304.1% -12,583.8% -7,513.5% -8,291.0% -424.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.8% 4.9% 4.3% 4.2% 4.2% 5.2% 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   11.3 1.5 0.4 0.0 0.0 0.0 0.0 0.0   Current Ratio   11.3 1.5 0.4 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,092.3 275.8 446.2 21.0 18.4 0.0 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   1,028.1 162.2 -620.6 -1,006.0 -1,090.6 -2,109.2 -465.8 -465.8   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   17 158 103 153 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 158 103 153 0 0 0 0   EBIT / employee   17 126 56 92 0 0 0 0   Net earnings / employee   -125 81 -27 -15 0 0 0 0