Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Core Bolig IX Investoraktieselskab Nr. 5 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.2% 1.0% 1.7% 1.7% 4.2% 2.1% 8.4% 8.4%   Credit score (0-100)   67 87 72 72 47 68 29 29   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.6 1,905.9 33.0 25.8 0.0 2.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 3,421 0 0 0 0 0 0   Gross profit   -34.0 3,390 -36.0 -34.0 -40.0 -44.0 0.0 0.0   EBITDA   906 3,390 -36.0 -34.0 -40.0 -44.0 0.0 0.0   EBIT   906 3,390 -36.0 -34.0 -40.0 -44.0 0.0 0.0   Pre-tax profit (PTP)   906.0 3,385.0 6,726.0 2,300.0 -3,765.0 2,047.0 0.0 0.0   Net earnings   736.0 2,667.0 5,399.0 1,633.0 -3,065.0 1,618.0 0.0 0.0   Pre-tax profit without non-rec. items   1,846 3,385 6,726 2,300 -3,765 2,047 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   25,995 28,087 32,761 33,269 29,304 29,922 16,422 16,422   Interest-bearing liabilities   0.0 217 24.0 55.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,284 28,917 34,546 35,587 30,733 31,598 16,422 16,422   Net Debt   -60.0 78.0 7.0 1.0 -4.0 -8.0 -16,422 -16,422     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 3,421 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -34.0 3,390 -36.0 -34.0 -40.0 -44.0 0.0 0.0   Gross profit growth   20.9% 0.0% 0.0% 5.6% -17.6% -10.0% 0.0% 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)   26,284 28,917 34,546 35,587 30,733 31,598 16,422 16,422   Balance sheet change%   3.5% 10.0% 19.5% 3.0% -13.6% 2.8% -48.0% 0.0%   Added value   906.0 3,390.0 -36.0 -34.0 -40.0 -44.0 0.0 0.0   Added value %   0.0% 99.1% 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 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 99.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 99.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -2,664.7% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 78.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 78.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 98.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   7.1% 12.3% 21.2% 6.6% -11.3% 6.6% 0.0% 0.0%   ROI %   7.2% 12.3% 21.2% 6.6% -11.4% 6.6% 0.0% 0.0%   ROE %   2.9% 9.9% 17.7% 4.9% -9.8% 5.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.9% 97.1% 94.8% 93.5% 95.4% 94.7% 100.0% 100.0%   Relative indebtedness %   0.0% 6.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -6.6% 2.3% -19.4% -2.9% 10.0% 18.2% 0.0% 0.0%   Gearing %   0.0% 0.8% 0.1% 0.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.6% 2.5% 7.6% 7.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.7 0.3 1.5 0.7 0.9 0.0 0.0   Current Ratio   0.3 0.7 0.3 1.5 0.7 0.9 0.0 0.0   Cash and cash equivalent   60.0 139.0 17.0 54.0 4.0 8.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 75.1 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -157.0 -74.0 -41.0 33.0 -7.0 -7.0 0.0 0.0   Net working capital %   0.0% -2.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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