Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIFROST 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.3% 1.0% 1.7% 1.3% 1.0% 1.0% 11.5% 11.3%   Credit score (0-100)   81 85 72 79 85 86 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   30.5 175.1 1.0 13.2 68.5 75.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   365 338 244 242 278 273 0.0 0.0   EBITDA   365 338 244 242 278 273 0.0 0.0   EBIT   365 967 244 242 278 273 0.0 0.0   Pre-tax profit (PTP)   296.4 889.4 107.5 169.6 208.0 206.8 0.0 0.0   Net earnings   231.1 693.7 83.8 132.2 162.1 161.2 0.0 0.0   Pre-tax profit without non-rec. items   296 889 107 170 208 207 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   4,071 4,700 4,700 4,700 4,700 4,700 0.0 0.0   Shareholders equity total   2,022 2,716 650 782 944 1,105 980 980   Interest-bearing liabilities   1,793 1,649 3,090 3,622 3,557 3,231 0.0 0.0   Balance sheet total (assets)   4,902 5,500 5,017 4,972 5,102 4,989 980 980   Net Debt   1,221 865 2,787 3,380 3,170 2,963 -980 -980     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   365 338 244 242 278 273 0.0 0.0   Gross profit growth   2.6% -7.4% -27.7% -1.0% 15.0% -1.9% -100.0% 0.0%   Employees   1 1 1 1 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)   4,902 5,500 5,017 4,972 5,102 4,989 980 980   Balance sheet change%   8.1% 12.2% -8.8% -0.9% 2.6% -2.2% -80.4% 0.0%   Added value   365.1 967.1 244.3 241.7 277.9 272.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 629 0 0 0 0 -4,700 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   100.0% 286.2% 100.0% 100.0% 100.0% 100.0% 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 %   7.9% 18.6% 4.9% 4.8% 5.5% 5.4% 0.0% 0.0%   ROI %   9.1% 21.4% 5.7% 5.3% 5.6% 5.5% 0.0% 0.0%   ROE %   12.1% 29.3% 5.0% 18.5% 18.8% 15.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   41.3% 49.4% 13.0% 15.7% 18.5% 22.2% 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, %   334.4% 256.0% 1,140.7% 1,398.1% 1,140.6% 1,086.7% 0.0% 0.0%   Gearing %   88.7% 60.7% 475.5% 463.2% 376.7% 292.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.5% 6.4% 2.1% 1.9% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 0.9 0.3 0.3 0.4 0.3 0.0 0.0   Current Ratio   0.8 0.9 0.3 0.3 0.4 0.3 0.0 0.0   Cash and cash equivalent   572.0 784.1 303.1 242.2 386.8 268.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -194.9 -112.4 -711.1 -670.1 -595.1 -537.7 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   365 967 244 242 278 273 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   365 338 244 242 278 273 0 0   EBIT / employee   365 967 244 242 278 273 0 0   Net earnings / employee   231 694 84 132 162 161 0 0