Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EV BOLIG II 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.6% 0.5% 0.6% 0.5% 0.5% 7.8% 7.8%   Credit score (0-100)   98 98 99 96 98 99 31 31   Credit rating   AA AA AA AA AA AAA BB BB   Credit limit (kDKK)   2,583.8 2,562.7 3,097.7 4,805.8 3,878.7 3,906.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,898 3,211 3,800 4,134 3,469 4,333 0.0 0.0   EBITDA   15,076 9,202 17,090 41,834 254 7,433 0.0 0.0   EBIT   9,487 6,206 10,445 22,984 1,862 5,883 0.0 0.0   Pre-tax profit (PTP)   8,517.3 5,298.6 9,588.7 22,392.9 1,074.7 5,072.5 0.0 0.0   Net earnings   6,643.5 4,132.9 7,479.2 17,466.5 838.3 3,956.5 0.0 0.0   Pre-tax profit without non-rec. items   8,517 5,299 9,589 22,393 1,075 5,072 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   75,800 79,250 86,050 104,900 106,151 107,701 0.0 0.0   Shareholders equity total   21,265 22,898 26,377 40,344 38,182 36,138 31,638 31,638   Interest-bearing liabilities   48,440 50,544 51,229 50,987 58,046 57,225 0.0 0.0   Balance sheet total (assets)   79,283 83,719 89,652 107,956 112,387 110,210 31,638 31,638   Net Debt   47,488 50,305 51,205 50,987 58,046 57,225 -31,638 -31,638     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,898 3,211 3,800 4,134 3,469 4,333 0.0 0.0   Gross profit growth   -0.5% -17.6% 18.4% 8.8% -16.1% 24.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   79,283 83,719 89,652 107,956 112,387 110,210 31,638 31,638   Balance sheet change%   6.2% 5.6% 7.1% 20.4% 4.1% -1.9% -71.3% 0.0%   Added value   9,486.9 6,206.1 10,445.3 22,984.4 1,861.5 5,883.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,700 3,450 6,800 18,850 1,251 1,550 -107,701 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   243.4% 193.3% 274.8% 555.9% 53.7% 135.8% 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 %   12.3% 7.6% 12.0% 23.3% 1.7% 5.3% 0.0% 0.0%   ROI %   12.5% 7.7% 12.1% 23.5% 1.7% 5.3% 0.0% 0.0%   ROE %   33.3% 18.7% 30.4% 52.4% 2.1% 10.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   26.8% 27.4% 29.4% 37.4% 34.0% 32.8% 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, %   315.0% 546.7% 299.6% 121.9% 22,820.0% 769.8% 0.0% 0.0%   Gearing %   227.8% 220.7% 194.2% 126.4% 152.0% 158.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.8% 1.7% 1.2% 1.4% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 2.7 4.1 2.0 4.5 1.9 0.0 0.0   Current Ratio   2.3 2.7 4.1 2.0 4.5 1.9 0.0 0.0   Cash and cash equivalent   951.7 238.5 24.1 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,980.7 2,799.8 2,727.2 1,562.7 4,850.8 1,209.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0