Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BG EJENDOMME AF 01.01.2002 ApS

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4% 6.4%   Bankruptcy risk   5.9% 8.2% 2.4% 4.0% 3.3% 6.2% 12.4% 12.2%   Credit score (0-100)   41 31 63 48 54 31 4 4   Credit rating   BB B BBB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   -2,356 -227 535 502 761 531 0.0 0.0   EBITDA   -2,447 -1,452 207 -27.4 66.5 -218 0.0 0.0   EBIT   458 -1,645 193 -41.9 52.0 -250 0.0 0.0   Pre-tax profit (PTP)   256.8 -1,673.8 175.0 -35.1 14.0 -255.4 0.0 0.0   Net earnings   256.8 -1,673.8 175.0 -35.1 14.0 -255.4 0.0 0.0   Pre-tax profit without non-rec. items   257 -1,674 175 -35.1 14.0 -255 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   1,480 1,551 1,536 1,522 1,507 1,476 0.0 0.0   Shareholders equity total   3,371 1,698 1,873 1,838 1,851 1,596 1,346 1,346   Interest-bearing liabilities   520 128 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,062 2,923 2,193 2,236 2,135 2,257 1,346 1,346   Net Debt   -2,005 124 -173 -125 -121 -58.7 -1,346 -1,346     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   -2,356 -227 535 502 761 531 0.0 0.0   Gross profit growth   0.0% 90.4% 0.0% -6.0% 51.5% -30.3% -100.0% 0.0%   Employees   1 1 1 4 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 300.0% -100.0% 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)   4,062 2,923 2,193 2,236 2,135 2,257 1,346 1,346   Balance sheet change%   -33.8% -28.0% -25.0% 1.9% -4.5% 5.7% -40.4% 0.0%   Added value   472.0 -1,630.3 207.4 -27.4 66.5 -218.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,529 56 -29 -29 -29 -63 -1,476 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 1.0 -1.0 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 (%)   -19.4% 725.0% 36.1% -8.3% 6.8% -47.1% 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 %   9.0% -47.1% 7.8% -1.3% 2.4% -11.4% 0.0% 0.0%   ROI %   9.8% -57.5% 10.8% -1.5% 2.8% -14.5% 0.0% 0.0%   ROE %   7.9% -66.0% 9.8% -1.9% 0.8% -14.8% 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 %   83.0% 58.1% 85.4% 82.2% 86.7% 70.7% 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, %   81.9% -8.5% -83.7% 455.6% -181.4% 26.9% 0.0% 0.0%   Gearing %   15.4% 7.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.1% 8.9% 37.2% 0.0% 0.0% 0.0% 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   5.2 1.0 1.4 1.0 0.7 0.3 0.0 0.0   Current Ratio   5.2 1.0 1.4 1.0 0.7 0.3 0.0 0.0   Cash and cash equivalent   2,525.4 4.0 173.5 124.9 120.6 58.7 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   2,047.3 12.3 132.3 19.0 -93.8 -475.2 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   472 -1,630 207 -7 0 -73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2,447 -1,452 207 -7 0 -73 0 0   EBIT / employee   458 -1,645 193 -10 0 -83 0 0   Net earnings / employee   257 -1,674 175 -9 0 -85 0 0