Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beldringe Gods Ejendomme A/S 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  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.6% 0.7% 0.6% 0.9% 7.8% 7.7%   Credit score (0-100)   0 0 97 95 97 87 31 32   Credit rating   N/A N/A AA AA AA A BB BB   Credit limit (kDKK)   0.0 0.0 5,913.2 5,729.7 6,003.4 4,314.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 3,566 0 0 0 0 0   Gross profit   0.0 0.0 3,149 1,392 1,597 1,295 0.0 0.0   EBITDA   0.0 0.0 2,797 882 1,325 1,017 0.0 0.0   EBIT   0.0 0.0 2,751 751 1,157 824 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,635.2 480.2 755.5 54.7 0.0 0.0   Net earnings   0.0 0.0 2,040.2 351.5 603.1 8.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 2,635 480 755 54.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 106,340 118,134 120,311 120,371 0.0 0.0   Shareholders equity total   0.0 0.0 60,040 60,392 60,995 61,003 31,003 31,003   Interest-bearing liabilities   0.0 0.0 46,737 58,218 58,965 59,609 0.0 0.0   Balance sheet total (assets)   0.0 0.0 108,150 119,133 121,141 121,650 31,003 31,003   Net Debt   0.0 0.0 46,737 58,218 58,965 59,609 -31,003 -31,003     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 3,566 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 3,149 1,392 1,597 1,295 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -55.8% 14.8% -18.9% -100.0% 0.0%   Employees   0 0 1 1 1 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)   0 0 108,150 119,133 121,141 121,650 31,003 31,003   Balance sheet change%   0.0% 0.0% 0.0% 10.2% 1.7% 0.4% -74.5% 0.0%   Added value   0.0 0.0 2,796.7 881.5 1,287.5 1,016.8 0.0 0.0   Added value %   0.0% 0.0% 78.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 106,541 11,664 1,763 -133 -120,371 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 78.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 77.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 87.4% 54.0% 72.5% 63.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 57.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 58.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 73.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 2.5% 0.7% 1.0% 0.7% 0.0% 0.0%   ROI %   0.0% 0.0% 2.6% 0.7% 1.0% 0.7% 0.0% 0.0%   ROE %   0.0% 0.0% 3.4% 0.6% 1.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 55.5% 50.7% 50.4% 50.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 1,349.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 1,349.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 1,671.1% 6,604.4% 4,451.2% 5,862.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 77.8% 96.4% 96.7% 97.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.5% 0.5% 0.7% 1.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 41.4 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 43.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -7,767.3 -19,272.7 -20,649.2 -20,776.5 0.0 0.0   Net working capital %   0.0% 0.0% -217.8% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 3,566 0 0 0 0 0   Added value / employee   0 0 2,797 882 1,287 1,017 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2,797 882 1,325 1,017 0 0   EBIT / employee   0 0 2,751 751 1,157 824 0 0   Net earnings / employee   0 0 2,040 352 603 8 0 0