Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIG VEJLE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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% 1.5% 1.4% 1.7% 1.6% 8.3% 8.3%   Credit score (0-100)   74 77 77 77 72 73 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   7.0 29.3 44.1 92.2 10.8 17.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,077 1,143 844 776 545 748 0.0 0.0   EBITDA   707 1,143 844 776 545 748 0.0 0.0   EBIT   1,121 1,303 1,607 2,500 809 501 0.0 0.0   Pre-tax profit (PTP)   949.6 1,161.8 1,275.2 2,353.1 645.5 432.5 0.0 0.0   Net earnings   781.6 906.2 989.0 1,835.4 503.5 337.3 0.0 0.0   Pre-tax profit without non-rec. items   950 1,162 1,275 2,353 645 432 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   28,100 28,300 22,900 25,000 25,500 25,300 0.0 0.0   Shareholders equity total   7,386 8,292 9,281 11,117 11,620 11,957 6,777 6,777   Interest-bearing liabilities   19,560 18,757 18,652 18,164 17,671 17,175 0.0 0.0   Balance sheet total (assets)   28,118 28,300 29,401 31,015 30,842 30,647 6,777 6,777   Net Debt   19,560 18,757 18,555 18,055 17,489 17,042 -6,777 -6,777     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,077 1,143 844 776 545 748 0.0 0.0   Gross profit growth   -1.7% 6.1% -26.2% -8.1% -29.8% 37.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 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)   28,118 28,300 29,401 31,015 30,842 30,647 6,777 6,777   Balance sheet change%   1.4% 0.6% 3.9% 5.5% -0.6% -0.6% -77.9% 0.0%   Added value   1,149.6 1,303.2 1,607.2 2,499.9 809.0 501.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   506 200 -5,400 2,100 500 -200 -25,300 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   104.0% 114.0% 190.4% 322.2% 148.4% 67.0% 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 %   4.0% 4.6% 5.8% 8.7% 3.0% 2.4% 0.0% 0.0%   ROI %   4.1% 4.8% 6.0% 9.0% 3.1% 2.5% 0.0% 0.0%   ROE %   16.8% 11.6% 11.3% 18.0% 4.4% 2.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   26.3% 29.3% 31.6% 35.8% 37.7% 39.0% 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, %   2,765.6% 1,640.7% 2,198.1% 2,326.8% 3,208.9% 2,279.5% 0.0% 0.0%   Gearing %   264.8% 226.2% 201.0% 163.4% 152.1% 143.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.7% 2.1% 1.4% 1.5% 1.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 5.0 4.6 4.8 5.1 0.0 0.0   Current Ratio   0.0 0.0 5.0 4.6 4.8 5.1 0.0 0.0   Cash and cash equivalent   1.0 0.0 97.4 108.7 181.4 133.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -2,213.9 -2,253.7 5,204.9 4,702.9 4,232.0 4,299.0 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,150 1,303 1,607 2,500 809 501 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   707 1,143 844 776 545 748 0 0   EBIT / employee   1,121 1,303 1,607 2,500 809 501 0 0   Net earnings / employee   782 906 989 1,835 503 337 0 0