Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIG EKSPRESSEN 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   6.5% 5.8% 7.0% 4.8% 5.2% 5.4% 15.8% 15.5%   Credit score (0-100)   38 41 34 43 42 40 12 13   Credit rating   BBB BBB BBB BBB BBB BBB 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 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   134 129 119 153 268 262 0.0 0.0   EBITDA   134 129 119 153 268 262 0.0 0.0   EBIT   132 127 117 126 214 207 0.0 0.0   Pre-tax profit (PTP)   73.0 65.0 71.0 32.0 50.0 71.4 0.0 0.0   Net earnings   55.0 48.0 55.0 19.0 46.0 55.5 0.0 0.0   Pre-tax profit without non-rec. items   73.0 65.0 71.0 32.0 50.0 71.4 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   896 894 892 4,186 4,241 4,185 0.0 0.0   Shareholders equity total   162 210 266 285 331 386 261 261   Interest-bearing liabilities   788 672 601 3,879 3,897 3,774 0.0 0.0   Balance sheet total (assets)   1,001 927 892 4,186 4,260 4,217 261 261   Net Debt   788 671 601 3,879 3,897 3,774 -261 -261     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   134 129 119 153 268 262 0.0 0.0   Gross profit growth   58.9% -3.7% -7.8% 28.6% 75.2% -2.1% -100.0% 0.0%   Employees   0 0 0 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)   1,001 927 892 4,186 4,260 4,217 261 261   Balance sheet change%   -3.9% -7.4% -3.8% 369.3% 1.8% -1.0% -93.8% 0.0%   Added value   134.0 129.0 119.0 153.0 241.0 262.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 -4 -4 3,267 1 -112 -4,185 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   98.5% 98.4% 98.3% 82.4% 79.9% 78.8% 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 %   12.9% 13.4% 13.1% 5.0% 5.1% 4.9% 0.0% 0.0%   ROI %   13.3% 14.0% 13.6% 5.0% 5.1% 4.9% 0.0% 0.0%   ROE %   40.9% 25.8% 23.1% 6.9% 14.9% 15.5% 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 %   16.2% 22.7% 29.8% 6.8% 7.8% 9.2% 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, %   588.1% 520.2% 505.0% 2,535.3% 1,454.1% 1,438.1% 0.0% 0.0%   Gearing %   486.4% 320.0% 225.9% 1,361.1% 1,177.3% 976.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 8.8% 7.5% 4.2% 4.2% 3.5% 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   0.7 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.7 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 1.0 0.0 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   -50.0 -132.0 -214.0 -1,700.0 -2,002.0 -1,942.5 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 0 153 241 262 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 153 268 262 0 0   EBIT / employee   0 0 0 126 214 207 0 0   Net earnings / employee   0 0 0 19 46 55 0 0