Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Arhus Property Denmark P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.8% 0.6% 1.1% 1.4% 4.6% 2.7% 6.8% 6.8%   Credit score (0-100)   61 97 83 77 45 59 35 35   Credit rating   BBB AA A A BBB BBB BBB BBB   Credit limit (kDKK)   0.1 25,490.4 8,597.8 3,604.9 0.0 0.2 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   12,613 11,595 9,181 7,045 7,626 8,357 8,357 8,357   Gross profit   12,613 11,609 5,729 3,289 2,966 16,500 0.0 0.0   EBITDA   12,613 7,887 -2,626 3,284 2,960 16,500 0.0 0.0   EBIT   -45,417 6,812 -2,626 202,293 -154,863 -31,785 0.0 0.0   Pre-tax profit (PTP)   -47,146.0 6,856.0 -2,942.0 201,995.0 -157,124.0 -50,764.0 0.0 0.0   Net earnings   -48,043.0 6,856.0 -2,942.0 201,995.0 -157,124.0 -50,764.0 0.0 0.0   Pre-tax profit without non-rec. items   -45,388 6,856 -2,651 201,989 -157,129 -50,765 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   244,876 251,463 280,617 539,373 604,923 873,985 0.0 0.0   Shareholders equity total   252,602 259,458 256,516 458,511 301,387 250,623 250,122 250,122   Interest-bearing liabilities   0.0 0.0 16,339 78,184 292,425 618,038 0.0 0.0   Balance sheet total (assets)   254,693 261,499 284,787 552,609 617,863 1,029,679 250,122 250,122   Net Debt   -1,207 -1,531 16,339 78,184 292,425 618,038 -250,122 -250,122     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   12,613 11,595 9,181 7,045 7,626 8,357 8,357 8,357   Net sales growth   0.0% -8.1% -20.8% -23.3% 8.2% 9.6% 0.0% 0.0%   Gross profit   12,613 11,609 5,729 3,289 2,966 16,500 0.0 0.0   Gross profit growth   0.0% -8.0% -50.7% -42.6% -9.8% 456.3% -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)   254,693 261,499 284,787 552,609 617,863 1,029,679 250,122 250,122   Balance sheet change%   0.0% 2.7% 8.9% 94.0% 11.8% 66.7% -75.7% 0.0%   Added value   -45,417.0 6,812.0 -2,626.0 202,293.0 -154,863.0 -31,785.0 0.0 0.0   Added value %   -360.1% 58.7% -28.6% 2,871.4% -2,030.7% -380.3% 0.0% 0.0%   Investments   244,876 6,587 29,154 258,756 65,550 269,062 -873,985 0   Net sales trend   0.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 -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 %   100.0% 68.0% -28.6% 46.6% 38.8% 197.4% 0.0% 0.0%   EBIT %   -360.1% 58.7% -28.6% 2,871.4% -2,030.7% -380.3% 0.0% 0.0%   EBIT to gross profit (%)   -360.1% 58.7% -45.8% 6,150.6% -5,221.3% -192.6% 0.0% 0.0%   Net Earnings %   -380.9% 59.1% -32.0% 2,867.2% -2,060.4% -607.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   79.2% 68.4% -32.0% 42.4% 9.2% -29.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -359.9% 59.1% -28.9% 2,867.1% -2,060.4% -607.5% 0.0% 0.0%   ROA %   -17.8% 2.7% -1.0% 48.3% -26.5% -3.8% 0.0% 0.0%   ROI %   -18.0% 2.7% -1.0% 50.0% -27.4% -4.3% 0.0% 0.0%   ROE %   -19.0% 2.7% -1.1% 56.5% -41.4% -18.4% 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 %   99.2% 99.2% 90.1% 83.0% 48.8% 24.3% 100.0% 100.0%   Relative indebtedness %   16.6% 17.6% 307.9% 1,335.7% 4,150.0% 9,322.2% 0.0% 0.0%   Relative net indebtedness %   7.0% 4.4% 307.9% 1,335.7% 4,150.0% 9,322.2% -2,993.0% -2,993.0%   Net int. bear. debt to EBITDA, %   -9.6% -19.4% -622.2% 2,380.8% 9,879.2% 3,745.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 6.4% 17.1% 97.0% 246.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 0.6% 1.2% 4.2% 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   4.7 4.9 0.3 0.8 0.5 0.8 0.0 0.0   Current Ratio   4.7 4.9 0.3 0.8 0.5 1.0 0.0 0.0   Cash and cash equivalent   1,207.0 1,531.0 0.0 0.0 0.0 0.0 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 %   77.8% 86.6% 45.4% 187.9% 169.7% 1,863.0% 2,993.0% 2,993.0%   Net working capital   7,726.0 7,994.0 -7,762.0 -2,678.0 -11,111.0 -5,323.0 0.0 0.0   Net working capital %   61.3% 68.9% -84.5% -38.0% -145.7% -63.7% 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 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