Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bolig Compagniet ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.2% 1.4% 2.4% 13.0% 11.1% 20.7% 20.4% 20.4%   Credit score (0-100)   67 78 62 17 21 5 5 5   Credit rating   BBB A BBB BB BB B B B   Credit limit (kDKK)   0.1 12.6 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 735 0 0 0 0 0 0   Gross profit   443 246 753 -1,029 -62.4 33.7 0.0 0.0   EBITDA   443 175 753 -1,029 -755 33.7 0.0 0.0   EBIT   795 175 753 -1,029 -244 -318 0.0 0.0   Pre-tax profit (PTP)   652.6 23.7 621.6 -1,073.7 -400.0 -354.1 0.0 0.0   Net earnings   513.6 18.1 484.8 -822.1 -449.0 -417.1 0.0 0.0   Pre-tax profit without non-rec. items   653 23.7 622 -1,074 -400 -354 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   6,700 6,723 7,550 4,564 1,691 1,350 0.0 0.0   Shareholders equity total   1,597 1,615 1,300 478 28.9 -388 -463 -463   Interest-bearing liabilities   5,762 5,502 5,887 4,032 1,855 1,752 463 463   Balance sheet total (assets)   7,769 7,449 7,573 4,690 1,945 1,407 0.0 0.0   Net Debt   5,758 5,490 5,864 4,018 1,665 1,698 463 463     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 735 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   443 246 753 -1,029 -62.4 33.7 0.0 0.0   Gross profit growth   62.1% -44.5% 206.4% 0.0% 93.9% 0.0% -100.0% 0.0%   Employees   0 0 0 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)   7,769 7,449 7,573 4,690 1,945 1,407 0 0   Balance sheet change%   10.4% -4.1% 1.7% -38.1% -58.5% -27.7% -100.0% 0.0%   Added value   794.9 174.8 753.4 -1,028.6 -243.9 -317.9 0.0 0.0   Added value %   0.0% 23.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -286 23 827 -2,986 -2,873 -341 -1,350 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 23.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 23.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   179.6% 71.1% 100.0% 100.0% 390.9% -943.3% 0.0% 0.0%   Net Earnings %   0.0% 2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 3.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   10.7% 2.3% 10.0% -15.9% -7.4% -17.0% 0.0% 0.0%   ROI %   10.9% 2.3% 10.3% -16.5% -7.6% -17.5% 0.0% 0.0%   ROE %   38.3% 1.1% 33.3% -92.5% -177.2% -58.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   20.6% 21.7% 17.2% 10.2% 1.5% -21.6% -100.0% -100.0%   Relative indebtedness %   0.0% 779.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 777.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,300.7% 3,141.5% 778.4% -390.7% -220.4% 5,037.4% 0.0% 0.0%   Gearing %   360.8% 340.6% 452.9% 843.6% 6,411.1% -451.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.7% 2.3% 1.9% 5.3% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 0.5 0.0 0.1 0.3 0.1 0.0 0.0   Current Ratio   1.0 0.5 0.0 0.1 0.3 0.1 0.0 0.0   Cash and cash equivalent   4.1 11.9 23.2 13.8 190.6 54.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 1.3 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 98.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -29.9 -871.1 -1,443.3 -1,195.9 -695.7 -797.5 -231.6 -231.6   Net working capital %   0.0% -118.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -1,029 -244 -318 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -1,029 -755 34 0 0   EBIT / employee   0 0 0 -1,029 -244 -318 0 0   Net earnings / employee   0 0 0 -822 -449 -417 0 0