Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLBRO EJENDOMSINVEST 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% 0.4% 0.4%   Bankruptcy risk   1.0% 1.0% 0.9% 0.7% 1.0% 1.0% 8.3% 8.3%   Credit score (0-100)   89 87 90 93 87 84 29 29   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   422.6 370.0 582.6 841.6 537.5 622.4 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   732 716 725 753 716 805 0.0 0.0   EBITDA   938 862 1,203 4,107 14.0 -422 0.0 0.0   EBIT   835 789 964 2,430 365 192 0.0 0.0   Pre-tax profit (PTP)   281.0 410.0 595.0 1,946.0 161.0 3,015.2 0.0 0.0   Net earnings   221.0 311.0 464.0 1,518.0 126.0 2,339.7 0.0 0.0   Pre-tax profit without non-rec. items   281 410 595 1,946 161 3,015 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   16,020 16,137 16,564 19,491 19,536 19,315 0.0 0.0   Shareholders equity total   6,006 6,317 6,781 7,999 8,126 10,466 10,341 10,341   Interest-bearing liabilities   9,350 9,136 8,805 10,308 9,815 8,988 0.0 0.0   Balance sheet total (assets)   16,684 16,825 16,984 20,155 19,820 21,882 10,341 10,341   Net Debt   8,719 8,486 8,391 9,670 9,552 6,435 -10,341 -10,341     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   732 716 725 753 716 805 0.0 0.0   Gross profit growth   -14.9% -2.2% 1.3% 3.9% -4.9% 12.5% -100.0% 0.0%   Employees   0 0 0 0     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)   16,684 16,825 16,984 20,155 19,820 21,882 10,341 10,341   Balance sheet change%   4.6% 0.8% 0.9% 18.7% -1.7% 10.4% -52.7% 0.0%   Added value   835.0 789.0 964.0 2,430.0 365.0 191.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   101 117 427 2,927 45 -221 -19,315 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  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 (%)   114.1% 110.2% 133.0% 322.7% 51.0% 23.8% 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 %   5.1% 4.7% 5.7% 13.1% 1.8% 15.8% 0.0% 0.0%   ROI %   5.2% 4.8% 5.8% 13.4% 1.9% 16.5% 0.0% 0.0%   ROE %   3.7% 5.0% 7.1% 20.5% 1.6% 25.2% 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 %   36.0% 37.5% 39.9% 39.7% 41.0% 47.8% 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, %   929.5% 984.5% 697.5% 235.5% 68,228.6% -1,525.8% 0.0% 0.0%   Gearing %   155.7% 144.6% 129.8% 128.9% 120.8% 85.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 4.1% 4.1% 5.1% 2.0% 3.1% 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   0.9 0.8 0.6 0.6 0.3 1.8 0.0 0.0   Current Ratio   0.9 0.8 0.6 0.6 0.3 1.8 0.0 0.0   Cash and cash equivalent   631.0 650.0 414.0 638.0 263.0 2,553.2 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   -61.0 -131.0 -320.0 -399.0 -704.0 1,142.4 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 36,500 19,185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,400 -42,176 0 0   EBIT / employee   0 0 0 0 36,500 19,185 0 0   Net earnings / employee   0 0 0 0 12,600 233,971 0 0