Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

United Denmark 2021 B Propco 2 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 2019/6 2019 2020/6 2020 2021/6 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% 0.6% 0.6%   Bankruptcy risk   0.7% 1.3% 0.5% 0.8% 3.1% 1.7% 15.5% 15.3%   Credit score (0-100)   95 81 99 90 56 72 13 13   Credit rating   AA A AAA AA BBB A BB BB   Credit limit (kDKK)   2,445.1 1,158.3 6,824.1 1,273.2 0.0 0.4 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 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   3,706 41,193 5,453 2,098 6,858 5,534 0.0 0.0   EBITDA   3,706 41,193 5,453 1,831 6,745 5,534 0.0 0.0   EBIT   3,706 78,063 5,622 1,831 6,745 5,534 0.0 0.0   Pre-tax profit (PTP)   3,177.6 40,739.3 4,716.3 1,585.9 -14,588.7 -4,790.8 0.0 0.0   Net earnings   2,478.5 31,770.0 3,630.3 1,238.5 -11,650.9 -4,716.3 0.0 0.0   Pre-tax profit without non-rec. items   3,178 77,610 5,055 1,586 -14,589 -4,791 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   63,096 99,967 128,096 130,188 111,170 108,600 0.0 0.0   Shareholders equity total   24,553 56,323 59,953 12,192 541 -4,175 -4,675 -4,675   Interest-bearing liabilities   17,385 23,545 52,033 106,096 106,066 109,142 4,675 4,675   Balance sheet total (assets)   63,874 100,563 143,022 135,469 122,148 117,885 0.0 0.0   Net Debt   17,385 23,545 40,784 101,788 99,180 106,948 4,675 4,675     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 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   3,706 41,193 5,453 2,098 6,858 5,534 0.0 0.0   Gross profit growth   25.7% 1,011.4% -86.8% -61.5% 226.9% -19.3% -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)   63,874 100,563 143,022 135,469 122,148 117,885 0 0   Balance sheet change%   24.5% 57.4% 42.2% -5.3% -9.8% -3.5% -100.0% 0.0%   Added value   3,706.3 78,063.3 5,622.3 1,830.7 6,744.9 5,533.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13,471 36,871 28,129 2,092 -19,018 -2,570 -108,600 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 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 (%)   100.0% 189.5% 103.1% 87.3% 98.3% 100.0% 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 %   6.4% 94.9% 4.6% 1.8% -9.5% 3.2% 0.0% 0.0%   ROI %   7.8% 108.7% 5.1% 1.9% -9.7% 3.2% 0.0% 0.0%   ROE %   10.6% 78.6% 6.2% 3.4% -183.0% -8.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   38.4% 56.0% 41.9% 9.0% 0.4% -3.4% -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, %   469.1% 57.2% 748.0% 5,559.9% 1,470.5% 1,932.6% 0.0% 0.0%   Gearing %   70.8% 41.8% 86.8% 870.2% 19,609.1% -2,613.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.2% 1.5% 1.1% 2.2% 8.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.3 0.1 0.4 1.3 0.0 0.0   Current Ratio   0.0 0.1 0.3 0.1 0.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 11,249.0 4,308.1 6,885.5 2,193.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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   -31,859.8 -8,491.3 -32,787.0 -90,851.8 -14,429.7 1,835.2 -2,337.7 -2,337.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 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