Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B og W Ejendomme II 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.8% 1.5% 1.5% 1.5% 7.8% 9.0% 9.0%   Credit score (0-100)   75 71 75 75 75 31 27 27   Credit rating   A A A A A BB BB BB   Credit limit (kDKK)   15.6 4.8 61.3 43.8 63.2 0.0 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 0 0 0 0 0 0 0   Gross profit   2,070 1,869 2,248 2,411 3,573 5,473 0.0 0.0   EBITDA   2,070 1,869 2,248 1,390 2,937 2,420 0.0 0.0   EBIT   1,463 1,255 6,854 1,371 4,398 -10,002 0.0 0.0   Pre-tax profit (PTP)   912.2 724.1 6,390.8 735.1 2,816.2 -12,543.3 0.0 0.0   Net earnings   718.9 564.8 4,988.6 569.8 2,200.0 -9,783.8 0.0 0.0   Pre-tax profit without non-rec. items   912 724 6,391 735 2,816 -12,543 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   46,301 45,694 52,256 52,330 82,485 70,383 0.0 0.0   Shareholders equity total   9,093 9,657 11,896 12,466 14,666 4,882 4,802 4,802   Interest-bearing liabilities   34,507 33,599 35,156 36,403 62,830 63,491 0.0 0.0   Balance sheet total (assets)   46,318 46,034 53,313 52,575 82,643 70,862 4,802 4,802   Net Debt   34,490 33,599 34,840 36,403 62,823 63,194 -4,802 -4,802     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 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   2,070 1,869 2,248 2,411 3,573 5,473 0.0 0.0   Gross profit growth   74.4% -9.7% 20.3% 7.2% 48.2% 53.2% -100.0% 0.0%   Employees   0 0 0 0 0 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)   46,318 46,034 53,313 52,575 82,643 70,862 4,802 4,802   Balance sheet change%   0.3% -0.6% 15.8% -1.4% 57.2% -14.3% -93.2% 0.0%   Added value   2,069.8 1,869.1 6,854.1 1,389.8 4,416.1 -9,952.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -428 -1,221 13,199 -6,723 30,136 -12,151 -70,383 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 -1.0 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% 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 (%)   70.7% 67.1% 304.8% 56.9% 123.1% -182.8% 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 %   3.2% 2.8% 13.9% 2.6% 6.5% -12.9% 0.0% 0.0%   ROI %   3.3% 2.9% 14.6% 2.8% 6.7% -13.3% 0.0% 0.0%   ROE %   8.5% 6.0% 46.3% 4.7% 16.2% -100.1% 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 %   19.6% 21.0% 22.3% 23.7% 17.8% 6.9% 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, %   1,666.4% 1,797.6% 1,549.6% 2,619.3% 2,138.8% 2,610.9% 0.0% 0.0%   Gearing %   379.5% 347.9% 295.5% 292.0% 428.4% 1,300.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.7% 1.4% 1.8% 3.2% 4.2% 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   0.0 0.0 0.1 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   17.3 0.1 315.5 0.1 6.8 296.9 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 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   -10,029.1 -9,486.7 -13,290.5 -1,568.5 -4,407.1 -7,164.0 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  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 -9,953 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 2,420 0 0   EBIT / employee   0 0 0 0 0 -10,002 0 0   Net earnings / employee   0 0 0 0 0 -9,784 0 0