Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BM EJENDOMME 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   2.7% 2.7% 2.3% 3.0% 8.7% 6.4% 20.4% 16.1%   Credit score (0-100)   62 62 66 57 27 36 4 11   Credit rating   BBB BBB BBB BBB BB BBB B BB   Credit limit (kDKK)   0.0 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   198 202 348 104 121 209 0.0 0.0   EBITDA   2,041 -23.2 53.7 -92.2 -670 39.5 0.0 0.0   EBIT   1,007 -91.4 6.0 -153 -1,573 4.9 0.0 0.0   Pre-tax profit (PTP)   974.0 -111.2 -36.7 -194.3 -1,602.1 -21.9 0.0 0.0   Net earnings   978.0 -87.9 -15.7 -162.7 -1,330.2 -171.6 0.0 0.0   Pre-tax profit without non-rec. items   974 -111 -36.7 -194 -1,602 -21.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   3,062 5,215 5,165 5,104 2,185 906 0.0 0.0   Shareholders equity total   1,620 1,532 1,516 1,353 22.9 -149 -649 -649   Interest-bearing liabilities   1,956 1,595 1,388 1,864 1,555 621 649 649   Balance sheet total (assets)   4,433 5,923 5,356 5,453 2,604 1,398 0.0 0.0   Net Debt   1,164 1,009 1,218 1,620 1,403 173 649 649     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   198 202 348 104 121 209 0.0 0.0   Gross profit growth   -70.0% 2.3% 71.7% -70.0% 15.8% 73.2% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   4,433 5,923 5,356 5,453 2,604 1,398 0 0   Balance sheet change%   -40.6% 33.6% -9.6% 1.8% -52.2% -46.3% -100.0% 0.0%   Added value   2,041.0 -23.2 53.7 -92.2 -1,512.8 39.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,794 2,084 -98 -121 -3,822 -1,313 -906 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   508.6% -45.1% 1.7% -146.5% -1,302.2% 2.3% 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 %   17.0% -1.7% 0.1% -2.8% -38.8% 0.4% 0.0% 0.0%   ROI %   18.5% -1.8% 0.1% -2.8% -39.7% 0.4% 0.0% 0.0%   ROE %   86.5% -5.6% -1.0% -11.3% -193.3% -24.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   36.5% 25.9% 28.3% 24.8% 0.9% -9.6% -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, %   57.0% -4,348.9% 2,267.9% -1,758.1% -209.4% 438.7% 0.0% 0.0%   Gearing %   120.7% 104.2% 91.6% 137.7% 6,775.4% -417.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.4% 3.0% 2.7% 2.4% 2.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.2 0.4 0.1 0.2 0.3 0.7 0.0 0.0   Current Ratio   1.2 0.4 0.1 0.2 0.3 0.7 0.0 0.0   Cash and cash equivalent   792.0 586.2 170.4 243.1 151.1 447.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   165.0 -1,090.0 -1,297.0 -1,699.2 -1,222.0 -269.9 -324.3 -324.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -23 54 -92 -1,513 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -23 54 -92 -670 40 0 0   EBIT / employee   0 -91 6 -153 -1,573 5 0 0   Net earnings / employee   0 -88 -16 -163 -1,330 -172 0 0