Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BeFi 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 2.2% 2.4% 1.8% 1.7% 1.8% 9.3% 9.1%   Credit score (0-100)   62 66 62 71 72 72 27 27   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.1 0.0 1.6 5.1 3.7 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 0 0 0 0 0 0 0   Gross profit   1,161 1,474 1,144 1,665 1,924 1,917 0.0 0.0   EBITDA   1,161 1,474 1,144 1,665 1,924 1,917 0.0 0.0   EBIT   895 1,200 870 1,383 1,624 1,619 0.0 0.0   Pre-tax profit (PTP)   359.5 593.3 453.3 953.0 1,044.0 2,229.1 0.0 0.0   Net earnings   248.1 429.0 361.0 757.2 825.0 1,749.3 0.0 0.0   Pre-tax profit without non-rec. items   359 593 453 953 1,044 2,229 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   19,758 19,484 19,210 19,312 19,012 18,714 0.0 0.0   Shareholders equity total   283 712 1,073 1,830 2,655 4,404 4,354 4,354   Interest-bearing liabilities   19,076 18,278 17,600 16,678 15,705 10,743 0.0 0.0   Balance sheet total (assets)   20,349 20,292 19,614 19,638 19,541 19,345 4,354 4,354   Net Debt   18,490 17,527 17,324 16,490 15,265 10,230 -4,354 -4,354     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 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   1,161 1,474 1,144 1,665 1,924 1,917 0.0 0.0   Gross profit growth   140.1% 27.0% -22.4% 45.6% 15.5% -0.4% -100.0% 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)   20,349 20,292 19,614 19,638 19,541 19,345 4,354 4,354   Balance sheet change%   -2.6% -0.3% -3.3% 0.1% -0.5% -1.0% -77.5% 0.0%   Added value   1,161.4 1,474.4 1,144.2 1,665.4 1,907.2 1,916.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -519 -548 -548 -181 -600 -597 -18,714 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  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% 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 (%)   77.0% 81.4% 76.0% 83.0% 84.4% 84.4% 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 %   4.3% 5.9% 4.4% 7.0% 8.3% 15.1% 0.0% 0.0%   ROI %   4.5% 6.1% 4.5% 7.3% 8.4% 16.7% 0.0% 0.0%   ROE %   156.2% 86.3% 40.5% 52.2% 36.8% 49.6% 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 %   1.4% 3.5% 5.5% 9.3% 13.6% 22.8% 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, %   1,592.1% 1,188.7% 1,514.1% 990.2% 793.3% 533.7% 0.0% 0.0%   Gearing %   6,743.1% 2,567.5% 1,640.3% 911.3% 591.5% 243.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.2% 2.3% 2.5% 3.6% 5.3% 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   0.4 0.5 0.3 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.4 0.5 0.3 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   585.4 751.7 276.6 188.0 439.5 513.0 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 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   -819.4 -941.5 -989.5 -4,847.1 -4,068.7 -3,449.5 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  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 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