Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BMT Ejendomme A/S 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.4% 1.1% 0.8% 1.3% 0.7% 9.5% 9.5%   Credit score (0-100)   82 79 83 92 81 93 26 26   Credit rating   A A A AA A AA BB BB   Credit limit (kDKK)   13.6 6.0 35.0 219.4 33.5 408.4 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   447 459 452 1,308 285 1,217 0.0 0.0   EBITDA   447 459 452 1,308 285 1,217 0.0 0.0   EBIT   349 361 353 1,222 199 1,149 0.0 0.0   Pre-tax profit (PTP)   50.2 -45.6 151.6 1,078.0 -10.5 2,653.5 0.0 0.0   Net earnings   12.0 -57.2 198.6 850.8 -8.3 2,078.5 0.0 0.0   Pre-tax profit without non-rec. items   50.2 -45.6 152 1,078 -10.5 2,653 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   11,943 11,845 11,746 9,715 9,629 6,425 0.0 0.0   Shareholders equity total   701 644 843 1,693 1,685 3,764 3,264 3,264   Interest-bearing liabilities   9,594 11,059 10,799 8,068 7,945 3,040 0.0 0.0   Balance sheet total (assets)   11,977 11,924 11,913 10,000 9,852 7,541 3,264 3,264   Net Debt   9,594 11,059 10,799 7,930 7,873 2,970 -3,264 -3,264     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   447 459 452 1,308 285 1,217 0.0 0.0   Gross profit growth   45.0% 2.7% -1.5% 189.1% -78.2% 326.2% -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)   11,977 11,924 11,913 10,000 9,852 7,541 3,264 3,264   Balance sheet change%   -0.4% -0.4% -0.1% -16.1% -1.5% -23.5% -56.7% 0.0%   Added value   447.3 459.3 452.5 1,308.0 285.5 1,216.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -157 -196 -198 -2,118 -172 -3,272 -6,425 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 (%)   78.1% 78.7% 78.1% 93.4% 69.8% 94.4% 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 %   2.9% 3.0% 3.0% 12.2% 2.0% 35.4% 0.0% 0.0%   ROI %   2.9% 3.0% 3.0% 12.3% 2.0% 36.6% 0.0% 0.0%   ROE %   1.7% -8.5% 26.7% 67.1% -0.5% 76.3% 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 %   14.2% 13.8% 15.5% 26.9% 27.3% 63.2% 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, %   2,144.8% 2,407.7% 2,386.7% 606.3% 2,757.9% 244.1% 0.0% 0.0%   Gearing %   1,368.3% 1,717.2% 1,281.7% 476.4% 471.5% 80.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.9% 1.8% 2.8% 2.6% 7.8% 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   0.0 0.0 0.1 0.3 0.2 3.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.3 0.2 3.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 137.9 72.2 70.0 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   -1,148.1 -2,327.4 -2,262.1 -703.5 -805.3 750.9 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  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