Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRF 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   2.5% 2.5% 2.3% 5.6% 8.2% 6.0% 16.1% 16.1%   Credit score (0-100)   64 64 64 39 29 38 11 11   Credit rating   BBB BBB BBB BBB BB BBB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   176 344 157 41.1 -55.1 -9.4 0.0 0.0   EBITDA   176 160 157 33.9 -55.1 -9.4 0.0 0.0   EBIT   103 111 107 29.5 -59.6 -13.9 0.0 0.0   Pre-tax profit (PTP)   17.2 1.5 40.6 -67.3 -63.7 -29.3 0.0 0.0   Net earnings   -2.5 1.5 20.6 -67.3 -63.7 -29.3 0.0 0.0   Pre-tax profit without non-rec. items   17.2 1.5 40.6 -67.3 -63.7 -29.3 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   4,988 2,837 2,866 260 255 251 0.0 0.0   Shareholders equity total   147 149 170 102 38.5 9.2 -70.8 -70.8   Interest-bearing liabilities   4,620 3,101 3,080 3,080 308 324 70.8 70.8   Balance sheet total (assets)   5,008 3,357 3,374 3,207 374 360 0.0 0.0   Net Debt   4,600 2,581 2,572 133 210 235 70.8 70.8     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   176 344 157 41.1 -55.1 -9.4 0.0 0.0   Gross profit growth   -24.5% 95.4% -54.2% -73.9% 0.0% 82.9% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 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)   5,008 3,357 3,374 3,207 374 360 0 0   Balance sheet change%   3.7% -33.0% 0.5% -4.9% -88.3% -3.7% -100.0% 0.0%   Added value   175.9 159.6 157.4 33.9 -55.1 -9.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   147 -2,200 -21 -2,610 -9 -9 -251 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 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   58.8% 32.3% 68.2% 71.6% 108.1% 147.7% 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 %   2.1% 2.7% 3.2% 0.9% -3.3% -3.8% 0.0% 0.0%   ROI %   2.2% 2.8% 3.3% 0.9% -3.4% -4.1% 0.0% 0.0%   ROE %   -1.7% 1.0% 13.0% -49.5% -90.6% -122.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   2.9% 4.4% 5.0% 3.2% 10.3% 2.6% -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, %   2,614.8% 1,617.5% 1,634.5% 391.2% -381.3% -2,495.2% 0.0% 0.0%   Gearing %   3,134.8% 2,083.4% 1,817.1% 3,013.8% 801.3% 3,519.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.9% 2.2% 3.2% 0.2% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.3 0.3 0.9 0.3 0.3 0.0 0.0   Current Ratio   0.0 0.3 0.3 0.9 0.3 0.3 0.0 0.0   Cash and cash equivalent   20.0 520.1 507.7 2,947.5 98.3 88.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -1,916.4 -1,077.3 -1,147.7 -177.7 -237.0 -261.8 -35.4 -35.4   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 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -55 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -55 -9 0 0   EBIT / employee   0 0 0 0 -60 -14 0 0   Net earnings / employee   0 0 0 0 -64 -29 0 0