Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JBP BOLIGINVEST 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.6% 1.3% 1.3% 1.4% 2.3% 8.4% 8.4%   Credit score (0-100)   77 76 80 79 78 64 29 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   16.4 14.0 113.7 121.3 95.1 0.2 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   996 910 889 1,396 1,109 1,123 0.0 0.0   EBITDA   962 910 889 1,396 1,109 1,123 0.0 0.0   EBIT   962 1,168 2,432 1,894 1,946 282 0.0 0.0   Pre-tax profit (PTP)   654.2 925.5 2,116.9 1,551.9 1,692.6 -310.3 0.0 0.0   Net earnings   510.2 721.9 1,651.2 1,210.6 1,319.7 -242.0 0.0 0.0   Pre-tax profit without non-rec. items   654 926 2,117 1,552 1,693 -310 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   20,342 20,600 22,310 22,984 23,841 23,000 0.0 0.0   Shareholders equity total   5,059 5,781 7,432 8,643 9,962 9,720 9,670 9,670   Interest-bearing liabilities   12,622 12,450 14,246 13,078 12,554 11,871 0.0 0.0   Balance sheet total (assets)   20,475 20,600 24,190 24,455 25,339 24,147 9,670 9,670   Net Debt   12,599 12,450 14,213 13,078 12,554 11,871 -9,670 -9,670     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   996 910 889 1,396 1,109 1,123 0.0 0.0   Gross profit growth   138.3% -8.6% -2.3% 57.0% -20.6% 1.3% -100.0% 0.0%   Employees   0 0 0 0 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)   20,475 20,600 24,190 24,455 25,339 24,147 9,670 9,670   Balance sheet change%   1.2% 0.6% 17.4% 1.1% 3.6% -4.7% -60.0% 0.0%   Added value   962.4 1,167.8 2,431.8 1,893.8 1,945.8 282.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   142 258 1,710 674 857 -841 -23,000 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  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 (%)   96.6% 128.3% 273.5% 135.7% 175.5% 25.1% 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 %   4.7% 5.7% 10.9% 7.9% 7.9% 1.4% 0.0% 0.0%   ROI %   4.9% 5.8% 11.1% 8.1% 8.2% 1.4% 0.0% 0.0%   ROE %   10.6% 13.3% 25.0% 15.1% 14.2% -2.5% 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 %   24.7% 28.1% 30.7% 35.3% 39.3% 40.3% 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, %   1,309.1% 1,367.7% 1,598.5% 936.8% 1,132.3% 1,057.0% 0.0% 0.0%   Gearing %   249.5% 215.4% 191.7% 151.3% 126.0% 122.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.0% 2.4% 2.7% 2.2% 5.4% 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   0.1 0.0 0.3 0.2 0.3 0.2 0.0 0.0   Current Ratio   0.1 0.0 0.3 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   23.3 0.0 33.3 0.0 0.0 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   -1,243.0 -1,644.3 -4,989.2 -4,824.8 -4,349.1 -4,070.2 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  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 1,946 282 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,109 1,123 0 0   EBIT / employee   0 0 0 0 1,946 282 0 0   Net earnings / employee   0 0 0 0 1,320 -242 0 0