Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLN EJENDOMME II 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.7% 0.8% 0.8% 0.8% 0.7% 0.7% 8.4% 8.3%   Credit score (0-100)   94 92 91 91 94 94 29 30   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,043.1 1,086.7 1,085.2 1,121.9 1,340.9 1,363.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,242 1,166 1,336 1,458 1,614 1,586 0.0 0.0   EBITDA   1,242 1,166 1,336 1,458 1,614 1,586 0.0 0.0   EBIT   644 705 857 983 1,140 1,112 0.0 0.0   Pre-tax profit (PTP)   518.0 588.0 719.0 856.0 1,041.0 1,075.3 0.0 0.0   Net earnings   391.0 454.0 555.0 662.0 816.0 833.7 0.0 0.0   Pre-tax profit without non-rec. items   518 588 719 856 1,041 1,075 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   18,834 18,372 20,517 20,044 19,570 19,096 0.0 0.0   Shareholders equity total   11,164 11,618 12,173 12,834 13,550 14,384 14,304 14,304   Interest-bearing liabilities   692 632 73.0 15.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,276 19,111 20,605 20,331 19,715 19,194 14,304 14,304   Net Debt   601 -86.0 21.0 -198 -145 -70.7 -14,304 -14,304     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,242 1,166 1,336 1,458 1,614 1,586 0.0 0.0   Gross profit growth   1,797.7% -6.1% 14.6% 9.1% 10.7% -1.7% -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)   19,276 19,111 20,605 20,331 19,715 19,194 14,304 14,304   Balance sheet change%   63.1% -0.9% 7.8% -1.3% -3.0% -2.6% -25.5% 0.0%   Added value   1,242.0 1,166.0 1,336.0 1,458.0 1,615.0 1,586.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16,354 -923 1,666 -948 -948 -948 -19,096 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   51.9% 60.5% 64.1% 67.4% 70.6% 70.1% 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 %   4.2% 3.7% 4.3% 4.8% 5.8% 5.9% 0.0% 0.0%   ROI %   4.3% 3.9% 4.6% 5.7% 7.2% 6.9% 0.0% 0.0%   ROE %   3.6% 4.0% 4.7% 5.3% 6.2% 6.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   57.9% 60.8% 59.2% 63.1% 68.8% 74.9% 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, %   48.4% -7.4% 1.6% -13.6% -9.0% -4.5% 0.0% 0.0%   Gearing %   6.2% 5.4% 0.6% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.0% 19.5% 39.1% 288.6% 1,506.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.4 0.6 0.1 0.3 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.6 0.1 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   91.0 718.0 52.0 213.0 145.0 70.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -723.0 -465.0 -1,558.0 -564.0 -901.0 -989.5 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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