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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 2.7% 2.7% 2.5% 3.2% 2.7% 11.4% 11.4%   Credit score (0-100)   73 60 58 62 55 60 21 21   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   4.8 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   5,051 5,246 5,580 4,105 4,255 5,862 0.0 0.0   EBITDA   1,723 1,680 1,718 1,365 2,418 4,098 0.0 0.0   EBIT   1,655 1,583 1,348 850 1,917 3,508 0.0 0.0   Pre-tax profit (PTP)   1,621.8 1,488.3 1,303.2 823.5 1,983.5 3,546.5 0.0 0.0   Net earnings   1,258.3 1,159.8 1,014.2 640.7 1,546.6 2,765.9 0.0 0.0   Pre-tax profit without non-rec. items   1,622 1,488 1,303 823 1,983 3,547 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   83.9 375 1,182 930 745 794 0.0 0.0   Shareholders equity total   4,052 4,209 4,872 4,513 5,739 7,005 3,745 3,745   Interest-bearing liabilities   0.0 0.0 7.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,360 10,048 11,054 8,937 15,262 18,551 3,745 3,745   Net Debt   -2,994 -3,478 -3,055 -4,178 -7,052 -10,615 -3,745 -3,745     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   5,051 5,246 5,580 4,105 4,255 5,862 0.0 0.0   Gross profit growth   29.8% 3.9% 6.4% -26.4% 3.6% 37.8% -100.0% 0.0%   Employees   10 9 10 10 7 12 0 0   Employee growth %   66.7% -10.0% 11.1% 0.0% -30.0% 71.4% -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)   6,360 10,048 11,054 8,937 15,262 18,551 3,745 3,745   Balance sheet change%   -15.3% 58.0% 10.0% -19.2% 70.8% 21.5% -79.8% 0.0%   Added value   1,723.4 1,679.9 1,718.1 1,365.4 2,432.6 4,098.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -136 173 416 -789 -705 -541 -794 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 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 (%)   32.8% 30.2% 24.2% 20.7% 45.1% 59.8% 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 %   23.9% 19.3% 12.8% 8.6% 16.4% 21.0% 0.0% 0.0%   ROI %   44.6% 37.3% 29.3% 18.0% 38.2% 55.5% 0.0% 0.0%   ROE %   34.7% 28.1% 22.3% 13.7% 30.2% 43.4% 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 %   70.5% 61.5% 62.3% 64.6% 48.2% 45.0% 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, %   -173.7% -207.1% -177.8% -306.0% -291.7% -259.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,428.7% 1,044.9% 0.0% 0.0% 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   3.8 3.7 3.4 3.3 2.4 2.1 0.0 0.0   Current Ratio   2.7 1.6 1.6 1.8 1.5 1.5 0.0 0.0   Cash and cash equivalent   2,993.6 3,478.4 3,062.0 4,178.2 7,051.6 10,615.2 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   3,778.4 3,708.3 3,570.8 3,520.5 4,948.8 6,083.0 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   172 187 172 137 348 342 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   172 187 172 137 345 342 0 0   EBIT / employee   166 176 135 85 274 292 0 0   Net earnings / employee   126 129 101 64 221 230 0 0