Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ApS Bolig Teglhuset København 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 0.9% 1.1% 0.8% 0.9% 1.0% 7.9% 7.8%   Credit score (0-100)   86 89 84 93 88 88 31 31   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   2,773.1 4,054.7 3,262.2 5,896.4 5,828.9 4,981.5 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   3,676 3,703 4,755 5,965 6,965 6,794 0.0 0.0   EBITDA   3,676 3,703 4,755 5,965 6,965 6,794 0.0 0.0   EBIT   8,176 22,498 32,921 15,885 9,831 5,095 0.0 0.0   Pre-tax profit (PTP)   7,268.9 19,287.4 30,598.6 13,817.5 16,216.1 315.0 0.0 0.0   Net earnings   5,669.7 14,735.2 23,862.5 10,777.7 12,648.6 245.7 0.0 0.0   Pre-tax profit without non-rec. items   7,269 19,287 30,599 13,818 16,237 376 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   138,000 156,870 185,036 194,955 197,822 196,122 0.0 0.0   Shareholders equity total   55,210 44,856 48,919 57,697 70,345 73,515 40,371 40,371   Interest-bearing liabilities   73,020 98,916 117,443 115,781 104,142 103,600 0.0 0.0   Balance sheet total (assets)   140,116 158,912 206,591 197,801 201,250 201,049 40,371 40,371   Net Debt   72,364 97,198 96,149 113,138 102,814 100,853 -40,371 -40,371     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   3,676 3,703 4,755 5,965 6,965 6,794 0.0 0.0   Gross profit growth   -77.1% 0.7% 28.4% 25.5% 16.7% -2.4% -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)   140,116 158,912 206,591 197,801 201,250 201,049 40,371 40,371   Balance sheet change%   0.7% 13.4% 30.0% -4.3% 1.7% -0.1% -79.9% 0.0%   Added value   8,176.2 22,498.4 32,921.2 15,884.5 9,831.2 5,094.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,500 18,870 28,166 9,919 2,867 -1,700 -196,122 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   222.4% 607.5% 692.4% 266.3% 141.2% 75.0% 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 %   5.9% 15.0% 18.0% 7.9% 11.3% 2.6% 0.0% 0.0%   ROI %   6.0% 15.5% 19.3% 8.4% 11.6% 2.7% 0.0% 0.0%   ROE %   10.2% 29.5% 50.9% 20.2% 19.8% 0.3% 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 %   39.8% 28.9% 23.8% 29.6% 35.5% 37.2% 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, %   1,968.4% 2,624.6% 2,022.1% 1,896.5% 1,476.3% 1,484.4% 0.0% 0.0%   Gearing %   132.3% 220.5% 240.1% 200.7% 148.0% 140.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 3.7% 2.1% 1.8% 5.8% 4.7% 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   0.7 1.4 1.0 1.0 0.6 2.8 0.0 0.0   Current Ratio   0.5 0.4 1.0 0.5 0.4 1.0 0.0 0.0   Cash and cash equivalent   656.6 1,717.8 21,293.7 2,642.7 1,328.5 2,747.5 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   -2,496.0 -3,073.0 -895.8 -3,309.3 -5,563.5 -66.6 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