Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bülow Bolig 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 2019/6 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 1.1% 1.0% 0.8% 0.7% 0.5% 8.2% 8.2%   Credit score (0-100)   86 86 86 90 94 98 30 30   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   88.2 126.0 114.9 306.4 422.5 1,642.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   1,562 1,337 1,149 1,796 2,283 2,794 0.0 0.0   EBITDA   1,562 1,337 1,149 1,796 2,283 2,794 0.0 0.0   EBIT   1,435 1,209 1,074 1,607 1,857 2,344 0.0 0.0   Pre-tax profit (PTP)   1,277.0 1,055.0 860.0 1,210.0 991.0 1,208.0 0.0 0.0   Net earnings   967.0 796.0 685.0 904.0 682.0 1,224.2 0.0 0.0   Pre-tax profit without non-rec. items   1,277 1,055 860 1,210 991 1,208 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   17,600 17,493 15,133 37,769 38,120 37,884 0.0 0.0   Shareholders equity total   1,174 1,970 1,328 2,232 2,914 14,138 13,088 13,088   Interest-bearing liabilities   16,063 14,936 15,378 40,586 40,178 30,304 0.0 0.0   Balance sheet total (assets)   18,257 17,736 18,086 44,600 45,007 46,371 13,088 13,088   Net Debt   15,406 14,693 15,211 39,685 39,330 28,187 -13,088 -13,088     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   1,562 1,337 1,149 1,796 2,283 2,794 0.0 0.0   Gross profit growth   0.0% -14.4% -14.1% 56.3% 27.1% 22.4% -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)   18,257 17,736 18,086 44,600 45,007 46,371 13,088 13,088   Balance sheet change%   0.0% -2.9% 2.0% 146.6% 0.9% 3.0% -71.8% 0.0%   Added value   1,562.0 1,337.0 1,149.0 1,796.0 2,046.0 2,793.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   17,473 -235 -2,435 22,447 -75 -685 -37,884 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   91.9% 90.4% 93.5% 89.5% 81.3% 83.9% 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 %   7.9% 6.7% 6.0% 5.1% 4.2% 5.3% 0.0% 0.0%   ROI %   8.3% 7.1% 6.4% 5.4% 4.4% 5.5% 0.0% 0.0%   ROE %   82.4% 50.6% 41.5% 50.8% 26.5% 14.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   6.4% 11.1% 7.3% 5.0% 6.5% 30.5% 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, %   986.3% 1,099.0% 1,323.8% 2,209.6% 1,722.7% 1,009.0% 0.0% 0.0%   Gearing %   1,368.2% 758.2% 1,158.0% 1,818.4% 1,378.8% 214.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.0% 1.4% 1.4% 2.2% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 0.2 0.1 0.4 0.1 1.1 0.0 0.0   Current Ratio   0.5 0.2 0.1 0.4 0.1 1.1 0.0 0.0   Cash and cash equivalent   657.0 243.0 167.0 901.0 848.0 2,117.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   -659.0 -886.0 -1,447.0 -1,584.0 -10,830.0 320.0 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  2018 2019/6 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