Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Core Bolig IX Investoraktieselskab Nr. 8 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 71 72 47 68 29 29   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.6 1,906.0 27.7 30.1 0.0 2.3 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 -35.0 -34.0 -40.0 -43.0 0.0 0.0   EBITDA   906 3,390 -35.0 -34.0 -40.0 -43.0 0.0 0.0   EBIT   906 3,390 -35.0 -34.0 -40.0 -43.0 0.0 0.0   Pre-tax profit (PTP)   906.0 3,385.0 6,727.0 2,300.0 -3,765.0 2,048.0 0.0 0.0   Net earnings   736.0 2,667.0 5,400.0 1,633.0 -3,065.0 1,619.0 0.0 0.0   Pre-tax profit without non-rec. items   1,846 3,385 6,727 2,300 -3,765 2,048 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   25,996 28,088 32,763 33,271 29,306 29,925 16,425 16,425   Interest-bearing liabilities   0.0 215 22.0 53.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,283 28,917 34,547 35,588 30,736 31,601 16,425 16,425   Net Debt   -59.0 75.0 4.0 -2.0 -4.0 -8.0 -16,425 -16,425     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 -35.0 -34.0 -40.0 -43.0 0.0 0.0   Gross profit growth   19.0% 0.0% 0.0% 2.9% -17.6% -7.5% 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)   26,283 28,917 34,547 35,588 30,736 31,601 16,425 16,425   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 -35.0 -34.0 -40.0 -43.0 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% 95.3% 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% 2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -6.5% 2.2% -11.4% 5.9% 10.0% 18.6% 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% 4.7% 2.5% 8.0% 7.5% 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 1.6 0.8 0.9 0.0 0.0   Current Ratio   0.3 0.7 0.3 1.6 0.8 0.9 0.0 0.0   Cash and cash equivalent   59.0 140.0 18.0 55.0 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 85.9 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   -156.0 -73.0 -39.0 35.0 -5.0 -4.0 0.0 0.0   Net working capital %   0.0% -2.1% 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