Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIRGER NIELSEN - EJENDOMS- OG INVESTERINGSSELSKAB 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.2% 1.7% 1.6% 1.9% 1.4% 19.7% 19.7%   Credit score (0-100)   84 83 72 74 69 78 6 6   Credit rating   A A A A A A B B   Credit limit (kDKK)   506.1 485.6 12.8 18.1 1.9 51.2 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   692 832 647 693 237 374 0.0 0.0   EBITDA   434 514 324 375 -139 226 0.0 0.0   EBIT   -206 389 200 251 -264 102 0.0 0.0   Pre-tax profit (PTP)   764.4 3,340.1 -616.8 52.0 7.3 237.5 0.0 0.0   Net earnings   596.5 2,604.9 -480.8 52.0 7.3 237.5 0.0 0.0   Pre-tax profit without non-rec. items   764 3,340 -617 52.0 7.3 237 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   14,750 8,842 8,717 8,593 8,469 8,344 0.0 0.0   Shareholders equity total   16,314 14,167 10,912 9,464 7,671 7,909 109 109   Interest-bearing liabilities   3,439 3,422 3,398 3,398 3,398 3,398 0.0 0.0   Balance sheet total (assets)   20,553 17,976 14,697 13,227 11,552 11,730 109 109   Net Debt   -980 -4,374 -1,296 516 2,932 2,768 -109 -109     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   692 832 647 693 237 374 0.0 0.0   Gross profit growth   0.7% 20.3% -22.2% 7.1% -65.8% 57.9% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   20,553 17,976 14,697 13,227 11,552 11,730 109 109   Balance sheet change%   2.7% -12.5% -18.2% -10.0% -12.7% 1.5% -99.1% 0.0%   Added value   433.6 513.7 324.0 375.0 -139.3 225.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -640 -6,033 -249 -249 -249 -249 -8,344 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 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 (%)   -29.8% 46.8% 30.9% 36.2% -111.3% 27.1% 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 %   4.0% 17.6% 1.8% 2.4% 0.5% 2.5% 0.0% 0.0%   ROI %   4.1% 17.7% 1.8% 2.4% 0.5% 2.6% 0.0% 0.0%   ROE %   3.7% 17.1% -3.8% 0.5% 0.1% 3.0% 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 %   79.4% 78.8% 74.2% 71.5% 66.4% 67.4% 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, %   -226.0% -851.5% -400.0% 137.5% -2,105.2% 1,225.8% 0.0% 0.0%   Gearing %   21.1% 24.2% 31.1% 35.9% 44.3% 43.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.2% 26.5% 8.3% 1.8% 1.7% 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   42.2 82.3 58.6 38.0 15.9 43.2 0.0 0.0   Current Ratio   42.2 82.3 58.6 38.0 15.9 43.2 0.0 0.0   Cash and cash equivalent   4,418.7 7,796.2 4,694.2 2,882.5 466.2 630.0 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   2,090.7 4,063.9 1,774.3 2,142.5 2,582.5 3,278.9 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   217 257 162 188 -70 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   217 257 162 188 -70 113 0 0   EBIT / employee   -103 195 100 125 -132 51 0 0   Net earnings / employee   298 1,302 -240 26 4 119 0 0