Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EV BOLIG A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.5% 0.6% 0.5% 0.5% 0.5% 0.5% 7.5% 7.3%   Credit score (0-100)   99 98 98 98 99 98 32 33   Credit rating   AAA AA AA AA AAA AA BB BBB   Credit limit (kDKK)   6,607.0 6,214.8 6,821.4 11,065.6 10,131.5 10,353.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,869 5,005 4,563 4,939 4,292 3,911 0.0 0.0   EBITDA   12,422 9,023 12,536 48,231 4,998 1,625 0.0 0.0   EBIT   8,261 5,993 7,500 25,475 3,494 1,613 0.0 0.0   Pre-tax profit (PTP)   15,118.5 10,593.7 16,745.3 47,568.8 4,143.6 6,565.5 0.0 0.0   Net earnings   13,753.4 9,633.7 15,357.4 42,209.8 3,590.5 6,401.7 0.0 0.0   Pre-tax profit without non-rec. items   15,118 10,594 16,745 47,569 4,144 6,565 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   99,288 102,414 110,437 133,181 136,425 136,819 0.0 0.0   Shareholders equity total   57,234 60,067 65,625 101,635 100,225 104,127 44,267 44,267   Interest-bearing liabilities   74,632 68,225 72,820 73,427 75,015 72,225 0.0 0.0   Balance sheet total (assets)   140,493 136,798 148,782 190,918 191,663 193,114 44,267 44,267   Net Debt   64,982 67,827 72,694 73,427 75,015 72,225 -44,267 -44,267     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,869 5,005 4,563 4,939 4,292 3,911 0.0 0.0   Gross profit growth   1.9% -14.7% -8.8% 8.2% -13.1% -8.9% -100.0% 0.0%   Employees   3 4 4 4 4 4 0 0   Employee growth %   0.0% 33.3% 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)   140,493 136,798 148,782 190,918 191,663 193,114 44,267 44,267   Balance sheet change%   2.4% -2.6% 8.8% 28.3% 0.4% 0.8% -77.1% 0.0%   Added value   8,286.1 6,016.4 7,507.0 25,481.2 3,500.2 1,619.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,600 3,103 8,015 22,738 3,238 388 -136,819 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   140.8% 119.7% 164.4% 515.8% 81.4% 41.3% 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 %   12.0% 8.8% 12.6% 28.7% 2.7% 3.9% 0.0% 0.0%   ROI %   12.2% 8.9% 12.7% 28.9% 2.7% 3.9% 0.0% 0.0%   ROE %   26.0% 16.4% 24.4% 50.5% 3.6% 6.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   40.7% 43.9% 44.1% 53.2% 52.3% 53.9% 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, %   523.1% 751.7% 579.9% 152.2% 1,500.8% 4,446.0% 0.0% 0.0%   Gearing %   130.4% 113.6% 111.0% 72.2% 74.8% 69.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.3% 1.7% 1.5% 1.3% 1.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.2 0.2 0.2 0.1 0.2 0.0 0.0   Current Ratio   1.0 0.2 0.2 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   9,650.0 398.6 125.4 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -440.5 -4,332.3 -5,501.9 -5,601.8 -8,528.8 -5,157.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,762 1,504 1,877 6,370 875 405 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,141 2,256 3,134 12,058 1,250 406 0 0   EBIT / employee   2,754 1,498 1,875 6,369 874 403 0 0   Net earnings / employee   4,584 2,408 3,839 10,552 898 1,600 0 0