Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIGSELSKABET AF 1992 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 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.7% 0.7% 0.6% 1.3% 0.9% 0.9% 8.1% 8.1%   Credit score (0-100)   96 95 98 78 90 88 30 30   Credit rating   AA AA AA A A A BB BB   Credit limit (kDKK)   2,363.8 2,155.4 3,279.6 301.4 2,287.5 1,284.4 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 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,275 1,338 1,145 824 867 1,305 0.0 0.0   EBITDA   1,203 1,266 1,073 752 867 1,305 0.0 0.0   EBIT   1,203 1,266 9,701 -1,060 867 -32.2 0.0 0.0   Pre-tax profit (PTP)   1,138.0 797.0 9,769.0 -309.0 19.0 3,184.6 0.0 0.0   Net earnings   881.0 621.0 7,619.0 -288.0 15.0 2,483.5 0.0 0.0   Pre-tax profit without non-rec. items   1,138 797 9,769 -309 19.0 3,185 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 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   34,622 34,622 43,250 41,800 41,800 41,714 0.0 0.0   Shareholders equity total   20,867 21,089 28,308 28,020 28,035 16,519 16,019 16,019   Interest-bearing liabilities   14,616 14,575 14,549 14,528 27,678 27,583 0.0 0.0   Balance sheet total (assets)   41,966 42,218 51,537 51,089 63,965 53,288 16,019 16,019   Net Debt   7,350 7,149 6,306 5,441 19,544 26,262 -16,019 -16,019     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 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   1,275 1,338 1,145 824 867 1,305 0.0 0.0   Gross profit growth   1.1% 4.9% -14.4% -28.0% 5.2% 50.5% -100.0% 0.0%   Employees   0 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -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)   41,966 42,218 51,537 51,089 63,965 53,288 16,019 16,019   Balance sheet change%   1.3% 0.6% 22.1% -0.9% 25.2% -16.7% -69.9% 0.0%   Added value   1,203.0 1,266.0 9,701.0 -1,060.0 867.0 -32.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 8,628 -1,450 0 -86 -41,714 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 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 (%)   94.4% 94.6% 847.2% -128.6% 100.0% -2.5% 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 %   2.9% 3.0% 20.9% -0.5% 1.9% 6.9% 0.0% 0.0%   ROI %   2.9% 3.1% 21.4% -0.5% 2.0% 7.1% 0.0% 0.0%   ROE %   4.3% 3.0% 30.8% -1.0% 0.1% 11.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.7% 50.0% 54.9% 54.8% 43.8% 31.0% 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, %   611.0% 564.7% 587.7% 723.5% 2,254.2% 2,012.0% 0.0% 0.0%   Gearing %   70.0% 69.1% 51.4% 51.8% 98.7% 167.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 3.2% 0.3% 0.4% 5.1% 3.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   8.3 7.9 7.1 6.9 19.1 5.4 0.0 0.0   Current Ratio   8.3 7.9 7.1 6.9 19.1 5.4 0.0 0.0   Cash and cash equivalent   7,266.0 7,426.0 8,243.0 9,087.0 8,134.0 1,321.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/9 2023 2023/9 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   6,446.0 2,572.0 1,462.0 1,585.0 15,672.0 9,391.9 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 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,266 9,701 -1,060 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,266 1,073 752 0 0 0 0   EBIT / employee   0 1,266 9,701 -1,060 0 0 0 0   Net earnings / employee   0 621 7,619 -288 0 0 0 0