Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIGNET 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 0.7% 1.0% 1.1% 1.1% 1.4% 11.4% 11.4%   Credit score (0-100)   89 94 86 83 84 77 21 21   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   378.2 643.5 431.7 318.3 323.2 89.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,893 5,051 5,246 5,580 4,105 4,255 0.0 0.0   EBITDA   1,321 1,723 1,680 1,718 1,365 2,418 0.0 0.0   EBIT   1,310 1,655 1,583 1,348 850 1,917 0.0 0.0   Pre-tax profit (PTP)   1,072.4 1,621.8 1,488.3 1,303.2 823.5 1,983.5 0.0 0.0   Net earnings   793.6 1,258.3 1,159.8 1,014.2 640.7 1,546.6 0.0 0.0   Pre-tax profit without non-rec. items   1,072 1,622 1,488 1,303 823 1,983 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   131 83.9 375 1,182 930 745 0.0 0.0   Shareholders equity total   3,194 4,052 4,209 4,872 4,513 5,739 3,739 3,739   Interest-bearing liabilities   0.0 0.0 0.0 7.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,510 6,360 10,048 11,054 8,937 15,262 3,739 3,739   Net Debt   -2,800 -2,994 -3,478 -3,055 -4,178 -7,052 -3,739 -3,739     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,893 5,051 5,246 5,580 4,105 4,255 0.0 0.0   Gross profit growth   39.5% 29.8% 3.9% 6.4% -26.4% 3.6% -100.0% 0.0%   Employees   6 10 9 10 10 7 0 0   Employee growth %   20.0% 66.7% -10.0% 11.1% 0.0% -30.0% -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)   7,510 6,360 10,048 11,054 8,937 15,262 3,739 3,739   Balance sheet change%   4.2% -15.3% 58.0% 10.0% -19.2% 70.8% -75.5% 0.0%   Added value   1,321.4 1,723.4 1,679.9 1,718.1 1,220.5 2,417.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   222 -136 173 416 -789 -705 -745 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   33.6% 32.8% 30.2% 24.2% 20.7% 45.1% 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 %   15.3% 23.9% 19.3% 12.8% 8.6% 16.4% 0.0% 0.0%   ROI %   28.7% 44.6% 37.3% 29.3% 18.0% 38.2% 0.0% 0.0%   ROE %   20.9% 34.7% 28.1% 22.3% 13.7% 30.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   61.9% 70.5% 61.5% 62.3% 64.6% 48.2% 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, %   -211.9% -173.7% -207.1% -177.8% -306.0% -291.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   48.1% 0.0% 0.0% 1,428.7% 1,044.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.6 3.8 3.7 3.4 3.3 2.4 0.0 0.0   Current Ratio   1.7 2.7 1.6 1.6 1.8 1.5 0.0 0.0   Cash and cash equivalent   2,799.5 2,993.6 3,478.4 3,062.0 4,178.2 7,051.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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 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   2,849.8 3,778.4 3,708.3 3,570.8 3,520.5 4,948.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   220 172 187 172 122 345 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 172 187 172 137 345 0 0   EBIT / employee   218 166 176 135 85 274 0 0   Net earnings / employee   132 126 129 101 64 221 0 0