Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Artha Ejendomme Vest A/S

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% 1.1% 1.1%   Bankruptcy risk   2.7% 1.6% 0.6% 0.5% 0.5% 0.4% 8.2% 8.0%   Credit score (0-100)   62 76 98 98 99 100 30 31   Credit rating   BBB A AA AA AAA AAA BB BB   Credit limit (kDKK)   0.1 217.2 7,371.9 11,721.9 11,379.1 12,194.3 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   -1,023 -121 2,474 4,598 6,725 6,873 0.0 0.0   EBITDA   -1,023 -121 2,474 4,598 6,725 6,873 0.0 0.0   EBIT   -1,023 -121 2,474 24,356 -2,194 7,725 0.0 0.0   Pre-tax profit (PTP)   -1,051.6 -273.7 2,334.2 38,069.6 8,282.7 4,698.7 0.0 0.0   Net earnings   -1,051.6 -273.7 1,964.5 32,899.2 7,250.5 3,521.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,052 -274 2,334 38,070 8,283 4,699 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   8,240 16,476 88,096 158,978 150,092 150,944 0.0 0.0   Shareholders equity total   71,948 71,675 73,639 106,538 113,789 117,310 26,288 26,288   Interest-bearing liabilities   0.0 0.0 45,818 88,905 77,306 74,081 0.0 0.0   Balance sheet total (assets)   71,969 71,682 121,603 202,757 196,766 197,796 26,288 26,288   Net Debt   -63,729 -41,022 44,156 85,052 76,589 73,870 -26,288 -26,288     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   -1,023 -121 2,474 4,598 6,725 6,873 0.0 0.0   Gross profit growth   0.0% 88.2% 0.0% 85.9% 46.3% 2.2% -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)   71,969 71,682 121,603 202,757 196,766 197,796 26,288 26,288   Balance sheet change%   0.0% -0.4% 69.6% 66.7% -3.0% 0.5% -86.7% 0.0%   Added value   -1,023.0 -121.0 2,473.5 24,355.5 -2,194.0 7,725.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,240 8,236 71,620 70,882 -8,886 852 -150,944 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 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 (%)   100.0% 100.0% 100.0% 529.8% -32.6% 112.4% 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 %   -1.4% -0.2% 3.0% 24.0% 5.5% 3.9% 0.0% 0.0%   ROI %   -1.4% -0.2% 3.0% 24.4% 5.6% 4.0% 0.0% 0.0%   ROE %   -1.5% -0.4% 2.7% 36.5% 6.6% 3.0% 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 %   100.0% 100.0% 60.6% 52.5% 57.8% 59.3% 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, %   6,229.3% 33,908.4% 1,785.2% 1,850.0% 1,138.8% 1,074.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 62.2% 83.4% 67.9% 63.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.5% 1.3% 3.3% 4.0% 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   3,089.9 5,469.6 6.3 1.9 2.0 2.5 0.0 0.0   Current Ratio   3,089.9 5,469.6 6.3 1.9 2.0 2.5 0.0 0.0   Cash and cash equivalent   63,728.8 41,021.7 1,662.0 3,852.7 716.8 211.3 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   63,708.2 41,014.2 17,781.1 7,812.7 8,220.3 10,176.9 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  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