Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BSF Ejendomme 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.3% 1.5% 1.3% 1.2% 1.1% 0.8% 7.1% 7.1%   Credit score (0-100)   66 76 78 82 82 91 34 34   Credit rating   BBB A A A A AA BBB BBB   Credit limit (kDKK)   2.2 554.9 1,996.1 4,717.3 6,058.7 22,453.3 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 0 0 0 0 0 0 0   Gross profit   -128 6,088 6,120 6,193 7,027 11,705 0.0 0.0   EBITDA   -128 6,088 6,120 6,193 7,027 11,705 0.0 0.0   EBIT   -128 5,124 5,156 5,229 6,063 9,315 0.0 0.0   Pre-tax profit (PTP)   -129.0 5,097.0 5,137.0 5,226.0 6,231.0 8,270.0 0.0 0.0   Net earnings   -101.0 4,889.0 5,131.0 5,221.0 6,225.0 7,986.0 0.0 0.0   Pre-tax profit without non-rec. items   -129 5,097 5,137 5,226 6,231 8,270 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   162,525 164,292 163,328 162,364 161,400 267,653 0.0 0.0   Shareholders equity total   166,039 167,106 169,664 165,099 171,324 262,282 175,254 175,254   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 11,314 0.0 0.0   Balance sheet total (assets)   171,480 167,351 169,864 165,719 173,748 278,056 175,254 175,254   Net Debt   -7,830 -2,811 -439 -2,916 -10,192 3,222 -175,254 -175,254     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 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   -128 6,088 6,120 6,193 7,027 11,705 0.0 0.0   Gross profit growth   0.0% 0.0% 0.5% 1.2% 13.5% 66.6% -100.0% 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)   171,480 167,351 169,864 165,719 173,748 278,056 175,254 175,254   Balance sheet change%   0.0% -2.4% 1.5% -2.4% 4.8% 60.0% -37.0% 0.0%   Added value   -128.0 6,088.0 6,120.0 6,193.0 7,027.0 11,705.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   162,525 803 -1,928 -1,928 -1,928 103,863 -267,653 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 2.0 3.0 4.0 5.0 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% 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 (%)   100.0% 84.2% 84.2% 84.4% 86.3% 79.6% 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 %   -0.1% 3.0% 3.1% 3.1% 3.7% 4.2% 0.0% 0.0%   ROI %   -0.1% 3.1% 3.1% 3.1% 3.7% 4.3% 0.0% 0.0%   ROE %   -0.1% 2.9% 3.0% 3.1% 3.7% 3.7% 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 %   96.8% 99.9% 99.9% 99.6% 98.6% 94.3% 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, %   6,117.2% -46.2% -7.2% -47.1% -145.0% 27.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 21.7% 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   1.6 47.1 466.9 7.8 5.5 2.1 0.0 0.0   Current Ratio   1.6 47.1 466.9 7.8 5.5 2.1 0.0 0.0   Cash and cash equivalent   7,830.0 2,811.0 439.0 2,916.0 10,192.0 8,092.0 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 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   3,514.0 2,994.0 6,522.0 2,926.0 10,121.0 5,421.0 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  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