Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BM Ejendomme, Vordingborg 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   1.8% 8.3% 7.4% 6.4% 10.9% 15.6% 16.1% 16.1%   Credit score (0-100)   73 29 31 36 21 12 11 11   Credit rating   A BB BB BBB BB BB BB BB   Credit limit (kDKK)   3.4 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)  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   12,972 9,951 11,570 11,453 2,924 -7.6 0.0 0.0   EBITDA   3,695 245 1,036 2,251 2,924 -233 0.0 0.0   EBIT   2,449 -1,137 -153 1,307 121 -233 0.0 0.0   Pre-tax profit (PTP)   1,611.6 -1,902.9 -816.3 680.5 -461.2 -454.2 0.0 0.0   Net earnings   1,240.6 -1,856.9 -643.3 510.5 -384.8 -401.1 0.0 0.0   Pre-tax profit without non-rec. items   1,612 -1,903 -816 680 -461 -454 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   10,846 12,182 11,236 10,348 5,000 0.0 0.0 0.0   Shareholders equity total   2,206 -280 -924 -413 -798 -1,199 -1,399 -1,399   Interest-bearing liabilities   9,170 9,101 7,482 6,846 3,917 326 1,399 1,399   Balance sheet total (assets)   16,099 18,342 20,233 17,118 5,261 1,338 0.0 0.0   Net Debt   9,148 9,090 7,476 6,834 3,914 -1,007 1,399 1,399     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   12,972 9,951 11,570 11,453 2,924 -7.6 0.0 0.0   Gross profit growth   17.4% -23.3% 16.3% -1.0% -74.5% 0.0% 0.0% 0.0%   Employees   19 21 20 19 0 0 0 0   Employee growth %   0.0% 10.5% -4.8% -5.0% -100.0% 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)   16,099 18,342 20,233 17,118 5,261 1,338 0 0   Balance sheet change%   -12.9% 13.9% 10.3% -15.4% -69.3% -74.6% -100.0% 0.0%   Added value   3,694.6 244.6 1,036.0 2,251.4 1,065.4 -232.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,902 -45 -2,135 -1,833 -8,150 -5,000 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 -1.0 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 (%)   18.9% -11.4% -1.3% 11.4% 4.1% 3,047.3% 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 %   14.2% -6.5% -0.8% 6.8% 1.0% -5.4% 0.0% 0.0%   ROI %   21.0% -9.6% -1.4% 14.5% 1.9% -9.7% 0.0% 0.0%   ROE %   78.3% -18.1% -3.3% 2.7% -3.4% -12.2% 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 %   18.4% 2.8% -4.4% -2.4% -13.2% -47.3% -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, %   247.6% 3,716.7% 721.6% 303.5% 133.9% 433.0% 0.0% 0.0%   Gearing %   415.8% -3,245.9% -810.1% -1,656.8% -490.8% -27.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 8.4% 8.0% 8.7% 10.8% 10.4% 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   0.5 0.5 0.5 0.4 0.1 0.5 0.0 0.0   Current Ratio   0.7 0.6 0.6 0.5 0.1 0.5 0.0 0.0   Cash and cash equivalent   21.7 10.3 6.4 12.4 2.8 1,333.9 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   -2,093.2 -4,133.5 -5,963.7 -6,282.5 -4,166.8 -1,199.0 -699.5 -699.5   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   194 12 52 118 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 12 52 118 0 0 0 0   EBIT / employee   129 -54 -8 69 0 0 0 0   Net earnings / employee   65 -88 -32 27 0 0 0 0