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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   0.0% 1.7% 0.4% 0.8% 1.1% 3.1% 6.7% 6.2%   Credit score (0-100)   0 75 100 92 82 56 3 3   Credit rating   N/A A AAA AA A BBB BBB BBB   Credit limit (kDKK)   0.0 292.3 26,525.9 21,896.5 16,916.4 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 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 12,613 11,595 9,181 7,045 7,626 7,626 7,626   Gross profit   0.0 12,613 11,609 5,729 3,289 2,966 0.0 0.0   EBITDA   0.0 12,613 7,887 -2,626 3,284 2,966 0.0 0.0   EBIT   0.0 -45,417 6,812 -2,626 202,293 -154,857 0.0 0.0   Pre-tax profit (PTP)   0.0 -45,388.0 6,856.0 -2,651.0 201,989.0 -157,123.0 0.0 0.0   Net earnings   0.0 -46,285.0 6,856.0 -2,651.0 201,989.0 -157,123.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -45,388 6,856 -2,651 201,989 -157,123 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 244,876 251,463 280,617 539,373 604,923 0.0 0.0   Shareholders equity total   0.0 252,602 259,458 256,516 458,511 301,387 300,886 300,886   Interest-bearing liabilities   0.0 0.0 0.0 16,339 78,184 292,425 0.0 0.0   Balance sheet total (assets)   0.0 254,693 261,499 284,787 552,609 615,994 300,886 300,886   Net Debt   0.0 -1,207 -1,531 16,339 78,184 292,425 -300,886 -300,886     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 12,613 11,595 9,181 7,045 7,626 7,626 7,626   Net sales growth   0.0% 0.0% -8.1% -20.8% -23.3% 8.2% 0.0% 0.0%   Gross profit   0.0 12,613 11,609 5,729 3,289 2,966 0.0 0.0   Gross profit growth   0.0% 0.0% -8.0% -50.7% -42.6% -9.8% -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)   0 254,693 261,499 284,787 552,609 615,994 300,886 300,886   Balance sheet change%   0.0% 0.0% 2.7% 8.9% 94.0% 11.5% -51.2% 0.0%   Added value   0.0 -45,417.0 6,812.0 -2,626.0 202,293.0 -154,857.0 0.0 0.0   Added value %   0.0% -360.1% 58.7% -28.6% 2,871.4% -2,030.6% 0.0% 0.0%   Investments   0 244,876 6,587 29,154 258,756 65,550 -604,923 0   Net sales trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 100.0% 68.0% -28.6% 46.6% 38.9% 0.0% 0.0%   EBIT %   0.0% -360.1% 58.7% -28.6% 2,871.4% -2,030.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -360.1% 58.7% -45.8% 6,150.6% -5,221.1% 0.0% 0.0%   Net Earnings %   0.0% -367.0% 59.1% -28.9% 2,867.1% -2,060.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 79.2% 68.4% -32.0% 42.4% 9.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -359.9% 59.1% -28.9% 2,867.1% -2,060.4% 0.0% 0.0%   ROA %   0.0% -17.8% 2.7% -1.0% 48.3% -26.5% 0.0% 0.0%   ROI %   0.0% -18.0% 2.7% -1.0% 50.0% -27.4% 0.0% 0.0%   ROE %   0.0% -18.3% 2.7% -1.0% 56.5% -41.4% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 99.2% 99.2% 90.1% 83.0% 48.9% 100.0% 50.0%   Relative indebtedness %   0.0% 16.6% 17.6% 307.9% 1,335.7% 4,125.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 7.0% 4.4% 307.9% 1,335.7% 4,125.5% -3,945.5% -3,945.5%   Net int. bear. debt to EBITDA, %   0.0% -9.6% -19.4% -622.2% 2,380.8% 9,859.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 6.4% 17.1% 97.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.3% 0.6% 1.2% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 4.7 4.9 0.3 0.8 0.5 0.0 0.0   Current Ratio   0.0 4.7 4.9 0.3 0.8 0.5 0.0 0.0   Cash and cash equivalent   0.0 1,207.0 1,531.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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% 77.8% 86.6% 45.4% 187.9% 145.2% 3,945.5% 3,945.5%   Net working capital   0.0 7,726.0 7,994.0 -7,762.0 -2,678.0 -11,111.0 0.0 0.0   Net working capital %   0.0% 61.3% 68.9% -84.5% -38.0% -145.7% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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