Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bungalow Huse 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   12.8% 4.0% 6.9% 7.0% 13.2% 16.2% 10.9% 10.9%   Credit score (0-100)   19 51 35 33 17 10 22 22   Credit rating   BB BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,924 2,945 381 124 7.7 -49.5 0.0 0.0   EBITDA   136 772 220 124 7.7 -49.5 0.0 0.0   EBIT   136 772 220 124 7.7 -49.5 0.0 0.0   Pre-tax profit (PTP)   121.1 768.1 212.8 117.5 15.6 -49.9 0.0 0.0   Net earnings   91.5 598.9 166.1 90.5 12.2 -47.4 0.0 0.0   Pre-tax profit without non-rec. items   121 768 213 117 15.6 -49.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   45.9 645 811 901 914 866 816 816   Interest-bearing liabilities   0.0 0.0 12.1 181 257 257 0.0 0.0   Balance sheet total (assets)   775 1,726 1,302 1,369 1,321 1,285 816 816   Net Debt   -51.7 -1,178 -308 151 -6.7 257 -816 -816     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,924 2,945 381 124 7.7 -49.5 0.0 0.0   Gross profit growth   -48.3% 53.1% -87.1% -67.4% -93.8% 0.0% 0.0% 0.0%   Employees   3 3 3 0 0 0 0 0   Employee growth %   -50.0% 0.0% 0.0% -100.0% 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)   775 1,726 1,302 1,369 1,321 1,285 816 816   Balance sheet change%   -71.7% 122.8% -24.6% 5.1% -3.5% -2.7% -36.5% 0.0%   Added value   136.0 771.7 220.4 124.2 7.7 -49.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   7.1% 26.2% 57.9% 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 %   7.6% 61.7% 14.6% 9.3% 1.4% -3.8% 0.0% 0.0%   ROI %   471.3% 221.3% 30.0% 13.0% 1.6% -4.3% 0.0% 0.0%   ROE %   6.6% 173.4% 22.8% 10.6% 1.3% -5.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   6.3% 37.5% 62.3% 65.9% 69.2% 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, %   -38.0% -152.7% -139.7% 121.4% -88.1% -518.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.5% 20.1% 28.2% 29.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   251.2% 0.0% 134.2% 6.9% 1.3% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.2 1.9 2.9 2.9 3.2 3.1 0.0 0.0   Current Ratio   1.1 1.9 2.9 2.9 3.2 3.1 0.0 0.0   Cash and cash equivalent   51.7 1,178.0 320.1 30.7 264.1 0.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   75.5 820.8 857.6 901.3 913.5 866.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   45 257 73 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 257 73 0 0 0 0 0   EBIT / employee   45 257 73 0 0 0 0 0   Net earnings / employee   31 200 55 0 0 0 0 0