Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bielefeldt Ejendomsinvest 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  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% 0.4% 0.4%   Bankruptcy risk   1.0% 1.1% 1.5% 1.4% 3.2% 2.6% 11.4% 11.4%   Credit score (0-100)   87 86 76 77 55 60 21 21   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   54.6 425.5 6.2 45.7 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   923 1,486 258 307 0 0 0 0   Gross profit   861 1,340 158 253 -182 -55.0 0.0 0.0   EBITDA   861 1,340 158 253 -182 -55.0 0.0 0.0   EBIT   861 1,340 158 253 -182 -55.0 0.0 0.0   Pre-tax profit (PTP)   543.0 578.9 139.9 237.6 -243.5 -74.3 0.0 0.0   Net earnings   423.5 451.6 109.1 185.3 -189.9 -58.0 0.0 0.0   Pre-tax profit without non-rec. items   543 579 140 238 -243 -74.3 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   8,713 12,073 2,200 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   413 864 973 1,159 969 911 861 861   Interest-bearing liabilities   8,723 26,569 36,788 49,674 66,370 54,960 0.0 0.0   Balance sheet total (assets)   9,290 27,560 37,802 50,939 67,349 55,881 861 861   Net Debt   8,332 11,734 35,735 41,283 52,745 54,777 -861 -861     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   923 1,486 258 307 0 0 0 0   Net sales growth   -66,082.6% 61.0% -82.6% 18.7% -100.0% 0.0% 0.0% 0.0%   Gross profit   861 1,340 158 253 -182 -55.0 0.0 0.0   Gross profit growth   0.0% 55.6% -88.2% 59.8% 0.0% 69.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   9,290 27,560 37,802 50,939 67,349 55,881 861 861   Balance sheet change%   79.7% 196.7% 37.2% 34.7% 32.2% -17.0% -98.5% 0.0%   Added value   861.1 1,340.0 158.4 253.1 -182.4 -55.0 0.0 0.0   Added value %   93.3% 90.2% 61.3% 82.6% 0.0% 0.0% 0.0% 0.0%   Investments   4,051 3,359 -9,873 -2,200 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 %   93.3% 90.2% 61.3% 82.6% 0.0% 0.0% 0.0% 0.0%   EBIT %   93.3% 90.2% 61.3% 82.6% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   45.9% 30.4% 42.3% 60.4% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   45.9% 30.4% 42.3% 60.4% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   58.8% 39.0% 54.2% 77.5% 0.0% 0.0% 0.0% 0.0%   ROA %   11.9% 7.3% 0.5% 0.6% -0.3% -0.1% 0.0% 0.0%   ROI %   12.0% 7.3% 0.5% 0.6% -0.3% -0.1% 0.0% 0.0%   ROE %   15.2% 70.7% 11.9% 17.4% -17.9% -6.2% 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 %   4.4% 3.1% 2.6% 2.3% 1.4% 1.6% 100.0% 100.0%   Relative indebtedness %   961.7% 1,796.4% 14,263.9% 16,236.3% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   919.3% 798.2% 13,856.2% 13,499.5% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   967.6% 875.7% 22,563.2% 16,308.4% -28,922.9% -99,624.5% 0.0% 0.0%   Gearing %   2,113.7% 3,074.2% 3,779.6% 4,287.2% 6,851.2% 6,034.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.3% 0.1% 0.0% 0.1% 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   0.0 0.6 0.0 0.2 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.6 0.0 0.2 0.8 0.8 0.0 0.0   Cash and cash equivalent   390.8 14,834.2 1,052.8 8,391.1 13,624.7 183.8 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)   14.7 0.0 36.6 153.6 0.0 0.0 0.0 0.0   Current assets / Net sales %   42.3% 998.2% 407.7% 2,736.9% 0.0% 0.0% 0.0% 0.0%   Net working capital   -8,436.9 -11,861.6 -35,776.3 -41,389.0 -12,701.9 -12,759.9 0.0 0.0   Net working capital %   -914.0% -798.2% -13,856.2% -13,499.5% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0