Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S TYSKE BYEJENDOMME Estimate generation in progress, please wait... 0%

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% 0.9% 0.9%   Bankruptcy risk   0.8% 1.0% 1.0% 0.9% 0.9% 0.9% 16.0% 16.0%   Credit score (0-100)   92 88 85 87 89 87 12 12   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   1,907.8 171.7 147.2 217.6 250.2 288.9 -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   6,843 1,253 1,128 1,214 1,248 1,288 0.0 0.0   EBITDA   6,843 1,253 1,128 1,214 1,248 1,288 0.0 0.0   EBIT   4,340 784 705 790 824 864 0.0 0.0   Pre-tax profit (PTP)   3,353.5 572.1 425.0 458.2 497.5 519.9 0.0 0.0   Net earnings   3,353.5 572.1 425.0 458.2 497.5 519.9 0.0 0.0   Pre-tax profit without non-rec. items   3,354 572 425 458 498 520 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   40,138 17,566 17,143 16,719 16,295 15,872 0.0 0.0   Shareholders equity total   19,856 1,928 2,103 2,261 2,459 2,829 -19,484 -19,484   Interest-bearing liabilities   20,775 16,017 15,459 14,951 14,439 13,947 19,484 19,484   Balance sheet total (assets)   41,429 18,279 17,891 17,558 17,190 17,152 0.0 0.0   Net Debt   19,682 15,423 14,751 14,130 13,578 12,682 19,484 19,484     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   6,843 1,253 1,128 1,214 1,248 1,288 0.0 0.0   Gross profit growth   160.0% -81.7% -10.0% 7.6% 2.8% 3.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   41,429 18,279 17,891 17,558 17,190 17,152 0 0   Balance sheet change%   -35.9% -55.9% -2.1% -1.9% -2.1% -0.2% -100.0% 0.0%   Added value   6,843.2 1,253.2 1,128.2 1,213.9 1,247.6 1,287.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26,013 -23,042 -847 -847 -847 -847 -15,872 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  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 (%)   63.4% 62.6% 62.5% 65.1% 66.1% 67.1% 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 %   8.2% 2.6% 4.2% 4.5% 4.7% 5.0% 0.0% 0.0%   ROI %   8.3% 2.7% 4.3% 4.6% 4.8% 5.1% 0.0% 0.0%   ROE %   15.7% 5.3% 21.1% 21.0% 21.1% 19.7% 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 %   47.9% 10.5% 11.8% 12.9% 14.3% 16.5% -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, %   287.6% 1,230.7% 1,307.5% 1,164.1% 1,088.4% 984.8% 0.0% 0.0%   Gearing %   104.6% 830.7% 735.1% 661.2% 587.2% 493.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 1.2% 2.2% 2.2% 2.2% 2.4% 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   0.1 0.9 0.9 1.0 0.9 0.9 0.0 0.0   Current Ratio   0.1 0.9 0.9 1.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   1,093.6 594.7 707.7 821.3 860.4 1,264.4 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   -20,282.5 -114.7 -82.9 -26.5 -152.1 -86.8 -9,741.8 -9,741.8   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   2,281 418 376 405 416 429 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,281 418 376 405 416 429 0 0   EBIT / employee   1,447 261 235 263 275 288 0 0   Net earnings / employee   1,118 191 142 153 166 173 0 0