Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bach & Westergreen Ejendomme II 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  2018 N/A 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 1.0% 1.5% 1.5% 1.2% 1.5% 8.3% 8.3%   Credit score (0-100)   0 88 77 75 81 74 29 29   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   0.0 470.3 52.9 34.6 184.1 31.1 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 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   0.0 374 254 152 355 363 0.0 0.0   EBITDA   0.0 374 254 152 355 363 0.0 0.0   EBIT   0.0 370 3.4 -100 103 97.1 0.0 0.0   Pre-tax profit (PTP)   0.0 325.9 -6.3 -117.6 69.3 70.9 0.0 0.0   Net earnings   0.0 254.2 -4.9 -197.9 1.7 -0.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 326 -6.3 -118 69.3 70.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 10,846 10,895 10,663 10,546 10,280 0.0 0.0   Shareholders equity total   0.0 8,066 10,164 9,966 9,968 9,968 9,928 9,928   Interest-bearing liabilities   0.0 2,923 815 848 821 306 0.0 0.0   Balance sheet total (assets)   0.0 11,076 11,052 10,875 10,894 10,373 9,928 9,928   Net Debt   0.0 2,745 815 806 700 239 -9,928 -9,928     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 374 254 152 355 363 0.0 0.0   Gross profit growth   0.0% 0.0% -32.2% -40.0% 133.7% 2.1% -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)   0 11,076 11,052 10,875 10,894 10,373 9,928 9,928   Balance sheet change%   0.0% 0.0% -0.2% -1.6% 0.2% -4.8% -4.3% 0.0%   Added value   0.0 374.1 253.6 152.1 355.5 362.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 10,842 -201 -485 -369 -531 -10,280 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 98.9% 1.3% -65.8% 29.1% 26.8% 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 %   0.0% 3.3% 0.0% -0.9% 1.0% 0.9% 0.0% 0.0%   ROI %   0.0% 3.4% 0.0% -0.9% 1.0% 0.9% 0.0% 0.0%   ROE %   0.0% 3.2% -0.1% -2.0% 0.0% -0.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 72.8% 92.0% 91.6% 91.5% 96.1% 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, %   0.0% 733.8% 321.2% 530.2% 197.0% 65.8% 0.0% 0.0%   Gearing %   0.0% 36.2% 8.0% 8.5% 8.2% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.0% 0.5% 2.1% 4.1% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 3.0 1.6 3.8 3.0 1.0 0.0 0.0   Current Ratio   0.0 3.0 1.6 3.8 2.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 178.4 0.8 41.9 120.8 67.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 154.3 59.0 156.7 230.0 -0.7 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 N/A 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   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