Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BORGERVÆNGET 5A 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1.7% 1.5% 1.4% 1.2% 1.2% 2.0% 8.3% 8.1%   Credit score (0-100)   75 77 79 81 82 67 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   15.8 39.0 265.9 602.6 556.1 1.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,502 1,964 1,695 1,845 1,950 1,786 0.0 0.0   EBITDA   1,502 1,964 1,695 1,845 1,950 1,786 0.0 0.0   EBIT   1,502 1,964 15,370 1,845 1,950 631 0.0 0.0   Pre-tax profit (PTP)   1,050.5 1,580.9 14,981.7 1,451.3 1,523.8 63.4 0.0 0.0   Net earnings   819.5 1,233.2 11,685.7 1,131.9 1,188.5 60.5 0.0 0.0   Pre-tax profit without non-rec. items   1,051 1,581 14,982 1,451 1,524 63.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   44,049 44,049 57,724 57,724 57,724 56,569 0.0 0.0   Shareholders equity total   10,051 9,784 21,469 20,101 20,790 18,850 17,300 17,300   Interest-bearing liabilities   30,984 30,823 30,875 30,737 31,221 31,508 0.0 0.0   Balance sheet total (assets)   45,562 45,283 60,147 58,856 59,694 57,794 17,300 17,300   Net Debt   29,853 29,732 28,452 29,604 29,251 30,283 -17,300 -17,300     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,502 1,964 1,695 1,845 1,950 1,786 0.0 0.0   Gross profit growth   298.2% 30.8% -13.7% 8.9% 5.7% -8.4% -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)   45,562 45,283 60,147 58,856 59,694 57,794 17,300 17,300   Balance sheet change%   2.5% -0.6% 32.8% -2.1% 1.4% -3.2% -70.1% 0.0%   Added value   1,502.1 1,964.1 15,369.6 1,845.0 1,950.1 631.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   49 0 13,675 0 0 -1,154 -56,569 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 100.0% 907.0% 100.0% 100.0% 35.4% 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 %   3.3% 4.3% 29.2% 3.1% 3.3% 1.1% 0.0% 0.0%   ROI %   3.4% 4.5% 30.2% 3.2% 3.4% 1.1% 0.0% 0.0%   ROE %   8.5% 12.4% 74.8% 5.4% 5.8% 0.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   22.1% 21.6% 35.7% 34.2% 34.8% 32.6% 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, %   1,987.4% 1,513.7% 1,679.0% 1,604.6% 1,500.0% 1,695.7% 0.0% 0.0%   Gearing %   308.3% 315.0% 143.8% 152.9% 150.2% 167.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.2% 1.3% 1.3% 1.4% 1.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.8 0.7 1.1 0.5 0.7 0.4 0.0 0.0   Current Ratio   0.8 0.7 1.1 0.5 0.7 0.4 0.0 0.0   Cash and cash equivalent   1,130.4 1,091.4 2,422.9 1,132.7 1,970.3 1,225.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -341.1 -644.6 228.5 -1,294.9 -698.5 -1,817.1 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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