Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DBS 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  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.5% 5.1% 1.5% 3.7% 5.1% 4.5% 11.7% 11.7%   Credit score (0-100)   21 45 78 53 43 45 2 2   Credit rating   BB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 15.7 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)  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -111 -93.3 261 234 202 432 0.0 0.0   EBITDA   2,472 -93.3 261 234 202 432 0.0 0.0   EBIT   1,181 -93.3 396 -283 -1,150 -1,094 0.0 0.0   Pre-tax profit (PTP)   1,153.6 -1,172.6 397.9 -315.7 -1,209.3 -1,263.4 0.0 0.0   Net earnings   904.7 -914.5 311.3 49.3 -955.8 -1,054.0 0.0 0.0   Pre-tax profit without non-rec. items   1,154 -1,173 398 -316 -1,209 -1,263 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 1,700 6,000 7,200 7,200 7,200 0.0 0.0   Shareholders equity total   2,175 1,261 4,371 4,420 3,465 2,411 1,911 1,911   Interest-bearing liabilities   904 934 812 3,263 4,422 4,792 0.0 0.0   Balance sheet total (assets)   3,552 2,534 6,294 7,682 8,744 7,876 1,911 1,911   Net Debt   326 358 812 3,068 3,464 4,604 -1,911 -1,911     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -111 -93.3 261 234 202 432 0.0 0.0   Gross profit growth   40.6% 15.6% 0.0% -10.0% -13.9% 114.0% -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)   3,552 2,534 6,294 7,682 8,744 7,876 1,911 1,911   Balance sheet change%   -11.6% -28.7% 148.4% 22.0% 13.8% -9.9% -75.7% 0.0%   Added value   1,180.9 -93.3 395.6 -283.1 -1,150.2 -1,093.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,106 2,885 3,115 1,200 0 0 -7,200 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 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   -1,067.9% 100.0% 151.8% -120.7% -569.5% -253.1% 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 %   31.2% -37.5% 9.0% -4.1% -14.0% -13.2% 0.0% 0.0%   ROI %   32.0% -38.4% 9.2% -3.9% -13.4% -13.2% 0.0% 0.0%   ROE %   54.3% -53.2% 11.1% 1.1% -24.2% -35.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   61.2% 49.8% 69.4% 57.5% 39.6% 30.6% 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, %   13.2% -383.9% 311.5% 1,308.7% 1,715.1% 1,065.3% 0.0% 0.0%   Gearing %   41.5% 74.1% 18.6% 73.8% 127.6% 198.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 3.3% 0.0% 1.6% 1.5% 3.7% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.9 0.8 0.4 10.1 7.6 2.7 0.0 0.0   Current Ratio   3.8 0.8 0.4 10.1 7.6 2.7 0.0 0.0   Cash and cash equivalent   578.1 575.7 0.0 195.1 957.8 187.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   2,628.2 -211.6 -532.6 434.0 1,340.8 422.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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