Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Boligen ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   1.9% 1.9% 2.0% 1.7% 1.2% 1.1% 11.6% 5.5%   Credit score (0-100)   71 72 70 72 81 85 20 41   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   0.1 0.3 0.1 0.8 40.3 69.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   616 578 473 407 622 660 0.0 0.0   EBITDA   523 578 473 407 619 618 0.0 0.0   EBIT   404 457 352 292 489 487 0.0 0.0   Pre-tax profit (PTP)   246.2 272.7 231.2 177.4 390.6 350.5 0.0 0.0   Net earnings   188.7 167.4 153.7 110.1 276.0 244.5 0.0 0.0   Pre-tax profit without non-rec. items   246 273 231 177 391 351 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   7,689 7,568 7,447 7,363 7,239 7,128 0.0 0.0   Shareholders equity total   400 567 721 788 1,011 1,213 832 832   Interest-bearing liabilities   6,975 6,529 6,354 6,075 5,832 5,606 0.0 0.0   Balance sheet total (assets)   7,838 7,628 7,621 7,509 7,379 7,397 832 832   Net Debt   6,866 6,514 6,311 6,060 5,739 5,469 -832 -832     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   616 578 473 407 622 660 0.0 0.0   Gross profit growth   41.5% -6.2% -18.2% -14.0% 52.9% 6.2% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   -50.0% -100.0% 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)   7,838 7,628 7,621 7,509 7,379 7,397 832 832   Balance sheet change%   0.5% -2.7% -0.1% -1.5% -1.7% 0.2% -88.7% 0.0%   Added value   522.9 577.9 473.0 406.5 603.0 618.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   242 -252 -243 -185 -254 -243 -6,840 -301   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   65.6% 79.0% 74.4% 71.9% 78.6% 73.8% 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 %   5.2% 5.9% 4.6% 3.9% 6.6% 6.6% 0.0% 0.0%   ROI %   5.5% 6.3% 4.9% 4.1% 6.7% 6.8% 0.0% 0.0%   ROE %   61.8% 34.6% 23.9% 14.6% 30.7% 22.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   5.1% 7.4% 9.5% 10.5% 13.7% 16.4% 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, %   1,313.0% 1,127.2% 1,334.3% 1,490.7% 927.0% 884.3% 0.0% 0.0%   Gearing %   1,745.2% 1,151.6% 881.7% 771.1% 576.7% 462.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.7% 1.8% 1.9% 1.6% 2.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.1 0.2 0.3 0.3 0.5 0.0 0.0   Current Ratio   0.2 0.1 0.2 0.3 0.3 0.5 0.0 0.0   Cash and cash equivalent   108.3 14.6 42.5 15.2 92.6 136.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -547.0 -693.4 -647.7 -404.8 -324.9 -272.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   523 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   523 0 0 0 0 0 0 0   EBIT / employee   404 0 0 0 0 0 0 0   Net earnings / employee   189 0 0 0 0 0 0 0