Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Staulund Erhvervsejendomme ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 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% 0.3%   Bankruptcy risk   2.0% 1.3% 2.2% 1.0% 1.0% 0.6% 6.4% 5.2%   Credit score (0-100)   71 81 68 86 86 97 36 43   Credit rating   A A BBB A A AA BBB BBB   Credit limit (kDKK)   0.3 17.2 0.0 54.4 153.8 2,263.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   490 169 161 584 2,304 2,506 0.0 0.0   EBITDA   490 169 161 584 2,304 2,506 0.0 0.0   EBIT   581 198 73.6 468 1,919 1,948 0.0 0.0   Pre-tax profit (PTP)   577.8 102.7 -25.0 293.8 125.9 1,168.1 0.0 0.0   Net earnings   436.2 80.1 -19.5 216.8 98.3 950.7 0.0 0.0   Pre-tax profit without non-rec. items   578 103 -25.0 294 126 1,168 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   3,600 5,300 5,511 36,252 79,826 84,587 0.0 0.0   Shareholders equity total   1,433 1,514 386 603 701 21,652 21,602 21,602   Interest-bearing liabilities   2,381 3,769 5,228 35,524 82,643 68,071 0.0 0.0   Balance sheet total (assets)   4,403 5,698 5,684 36,420 84,053 91,466 21,602 21,602   Net Debt   2,340 3,769 5,228 35,524 81,543 66,970 -21,422 -21,422     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   490 169 161 584 2,304 2,506 0.0 0.0   Gross profit growth   999.5% -65.6% -4.7% 263.8% 294.4% 8.8% -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)   4,403 5,698 5,684 36,420 84,053 91,466 21,602 21,602   Balance sheet change%   55.3% 29.4% -0.2% 540.7% 130.8% 8.8% -76.4% 0.0%   Added value   581.4 198.2 73.6 467.6 1,919.5 1,948.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   793 1,700 124 30,684 43,309 4,203 -84,587 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   118.6% 117.6% 45.8% 80.0% 83.3% 77.7% 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 %   16.1% 3.9% 1.3% 2.2% 3.2% 2.2% 0.0% 0.0%   ROI %   16.7% 4.1% 1.3% 2.2% 3.2% 2.2% 0.0% 0.0%   ROE %   35.9% 5.4% -2.1% 43.9% 15.1% 8.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   32.6% 26.6% 6.8% 1.7% 0.8% 23.7% 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, %   477.5% 2,235.9% 3,254.9% 6,079.8% 3,538.6% 2,672.1% 0.0% 0.0%   Gearing %   166.1% 249.0% 1,355.3% 5,895.9% 11,793.0% 314.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 3.1% 2.2% 0.9% 3.0% 1.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.1 0.0 0.0 0.1 0.4 0.0 0.0   Current Ratio   0.3 0.1 0.0 0.0 0.1 0.4 0.0 0.0   Cash and cash equivalent   41.4 0.0 0.0 0.0 1,100.0 1,100.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,847.1 -3,449.4 -5,074.3 -15,861.4 -28,274.2 -10,581.5 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  2017 2017/12 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