Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BO TJELLESEN EJENDOMME 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   0.5% 0.5% 0.6% 0.5% 0.6% 0.6% 7.8% 7.8%   Credit score (0-100)   99 99 98 98 97 97 31 31   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   3,285.1 3,622.0 3,665.2 3,880.8 4,061.2 3,465.5 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   5,906 5,881 5,972 5,985 6,036 6,123 0.0 0.0   EBITDA   5,906 5,881 5,972 5,985 6,036 6,123 0.0 0.0   EBIT   4,470 4,445 4,536 4,548 4,600 4,687 0.0 0.0   Pre-tax profit (PTP)   3,468.2 3,772.1 4,006.6 4,275.8 3,855.9 3,266.8 0.0 0.0   Net earnings   2,705.2 2,942.2 3,125.1 3,335.2 3,007.6 2,548.1 0.0 0.0   Pre-tax profit without non-rec. items   3,468 3,772 4,007 4,276 3,856 3,267 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   78,470 77,034 75,598 74,162 72,726 71,985 0.0 0.0   Shareholders equity total   25,559 28,501 31,626 34,961 37,969 31,517 31,392 31,392   Interest-bearing liabilities   57,287 55,142 53,273 51,414 50,567 37,334 0.0 0.0   Balance sheet total (assets)   87,947 89,570 90,777 92,685 94,639 75,374 31,392 31,392   Net Debt   47,811 44,336 47,586 48,498 48,664 35,469 -31,392 -31,392     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   5,906 5,881 5,972 5,985 6,036 6,123 0.0 0.0   Gross profit growth   -1.5% -0.4% 1.5% 0.2% 0.9% 1.4% -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)   87,947 89,570 90,777 92,685 94,639 75,374 31,392 31,392   Balance sheet change%   -0.4% 1.8% 1.3% 2.1% 2.1% -20.4% -58.4% 0.0%   Added value   5,905.5 5,881.4 5,972.2 5,984.5 6,036.0 6,122.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,872 -2,872 -2,872 -2,872 -2,872 -2,177 -71,985 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 (%)   75.7% 75.6% 76.0% 76.0% 76.2% 76.5% 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 %   5.1% 5.0% 5.2% 5.4% 5.5% 6.4% 0.0% 0.0%   ROI %   5.2% 5.1% 5.3% 5.5% 5.6% 6.5% 0.0% 0.0%   ROE %   10.2% 10.9% 10.4% 10.0% 8.2% 7.3% 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 %   29.1% 31.8% 34.8% 37.7% 40.1% 41.8% 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, %   809.6% 753.8% 796.8% 810.4% 806.2% 579.3% 0.0% 0.0%   Gearing %   224.1% 193.5% 168.4% 147.1% 133.2% 118.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.2% 1.3% 1.2% 2.6% 4.9% 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   0.8 1.0 1.2 1.4 1.6 1.2 0.0 0.0   Current Ratio   0.8 1.0 1.2 1.4 1.6 1.2 0.0 0.0   Cash and cash equivalent   9,476.7 10,805.7 5,687.1 2,916.3 1,902.2 1,864.8 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   -1,728.9 371.5 2,660.2 5,166.6 8,165.3 575.3 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