Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK Resi Holdco II ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.4% 0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 16.2% 2.8% 3.2% 20.9% 20.9%   Credit score (0-100)   0 0 0 13 61 57 5 4   Credit rating   N/A N/A N/A BB BBB BBB B B   Credit limit (mDKK)   0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 65 115 115 115   Gross profit   0.0 0.0 0.0 -0.0 -55.5 8.1 0.0 0.0   EBITDA   0.0 0.0 0.0 -0.0 -55.5 8.1 0.0 0.0   EBIT   0.0 0.0 0.0 -0.0 -83.0 -35.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -0.0 -154.6 -141.0 0.0 0.0   Net earnings   0.0 0.0 0.0 -0.0 -141.2 -125.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -0.0 -155 -141 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 3,233 3,422 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 -109 -233 -233 -233   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3,375 3,776 233 233   Balance sheet total (assets)   0.0 0.0 0.0 0.1 3,516 3,793 0.0 0.0   Net Debt   0.0 0.0 0.0 -0.0 3,124 3,708 233 233     See the entire balance sheet 1.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 65 115 115 115   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 77.3% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -0.0 -55.5 8.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -326,282.4% 0.0% -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)   0 0 0 0 3,516 3,793 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 5,859,603.3% 7.9% -100.0% 0.0%   Added value   0.0 0.0 0.0 -0.0 -83.0 8.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -127.4% 7.0% 0.0% 0.0%   Investments   0 0 0 0 3,206 146 -3,422 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -85.2% 7.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -127.4% -30.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% 149.5% -429.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -216.8% -108.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -174.6% -71.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -237.4% -122.1% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -28.3% -4.6% -0.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -28.3% -4.7% -0.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -35.1% -8.0% -3.4% 0.0% 0.0%   1.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 61.7% -3.1% -5.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 5,367.7% 3,373.8% 201.9% 201.9%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 4,981.6% 3,314.8% 201.9% 201.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 194.1% -5,629.9% 45,572.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 62.2% -3,083.4% -1,620.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.3% 3.3% 0.0% 0.0%   1.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 2.6 0.6 2.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.6 0.6 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.1 251.5 68.1 0.0 0.0   1.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 5.9 2.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 182.5 190.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 434.1% 321.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 -201.7 149.9 -116.6 -116.6   Net working capital %   0.0% 0.0% 0.0% 0.0% -309.7% 129.8% -100.9% -100.9%   1.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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