Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

YP EJENDOMME 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  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% 0.2%   Bankruptcy risk   2.2% 2.3% 1.9% 2.3% 1.6% 1.4% 11.6% 8.3%   Credit score (0-100)   68 67 72 64 73 78 2 2   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 0.3 31.3 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   151 151 128 108 186 170 0.0 0.0   EBITDA   151 151 128 108 186 170 0.0 0.0   EBIT   113 113 90.2 69.6 104 99.5 0.0 0.0   Pre-tax profit (PTP)   45.7 44.2 18.1 -28.5 -9.6 -17.6 0.0 0.0   Net earnings   35.7 34.5 14.1 -22.2 -7.5 -13.7 0.0 0.0   Pre-tax profit without non-rec. items   45.7 44.2 18.1 -28.5 -9.6 -17.6 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   3,080 3,042 4,112 5,174 5,891 5,821 0.0 0.0   Shareholders equity total   -5.8 28.7 42.8 20.6 13.1 3,704 3,579 3,579   Interest-bearing liabilities   3,436 3,506 4,609 5,456 5,789 2,210 0.0 0.0   Balance sheet total (assets)   3,581 3,701 4,833 5,696 6,017 6,137 3,579 3,579   Net Debt   2,940 2,852 3,908 4,962 5,673 1,909 -3,579 -3,579     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   151 151 128 108 186 170 0.0 0.0   Gross profit growth   -1.0% -0.0% -15.0% -16.0% 72.5% -8.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,581 3,701 4,833 5,696 6,017 6,137 3,579 3,579   Balance sheet change%   3.5% 3.4% 30.6% 17.9% 5.6% 2.0% -41.7% 0.0%   Added value   113.0 113.0 90.2 69.6 104.5 99.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 -77 1,032 1,023 636 -140 -5,821 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  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 (%)   74.7% 74.7% 70.2% 64.5% 56.1% 58.7% 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 %   3.2% 3.1% 2.1% 1.3% 1.8% 1.6% 0.0% 0.0%   ROI %   3.2% 3.1% 2.1% 1.3% 1.8% 1.6% 0.0% 0.0%   ROE %   1.0% 1.9% 39.5% -70.1% -44.6% -0.7% 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 %   -0.2% 0.8% 0.9% 0.4% 0.2% 60.4% 100.0% 50.0%   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, %   1,943.3% 1,885.9% 3,041.6% 4,597.7% 3,047.8% 1,125.7% 0.0% 0.0%   Gearing %   -59,113.7% 12,224.4% 10,763.1% 26,488.1% 44,216.2% 59.7% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.0% 1.8% 1.9% 2.0% 2.9% 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   0.1 0.2 0.2 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   495.8 653.9 700.6 493.6 116.0 301.5 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   -2,965.5 -2,878.1 -3,914.8 -4,981.3 -5,699.0 -1,927.7 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   113 113 90 70 104 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   151 151 128 108 186 170 0 0   EBIT / employee   113 113 90 70 104 99 0 0   Net earnings / employee   36 34 14 -22 -8 -14 0 0