Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TAPDRUP 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.9% 2.0% 1.7% 1.1% 2.7% 3.8% 18.7% 18.4%   Credit score (0-100)   72 70 72 82 60 50 7 8   Credit rating   A A A A BBB BBB B B   Credit limit (kDKK)   2.9 0.7 4.8 330.0 0.0 0.0 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   641 590 1,262 1,894 1,369 561 0.0 0.0   EBITDA   764 546 44.8 774 -907 146 0.0 0.0   EBIT   692 473 880 2,101 -1,038 43.2 0.0 0.0   Pre-tax profit (PTP)   201.9 101.8 495.2 1,264.9 -356.7 -126.5 0.0 0.0   Net earnings   166.3 75.4 392.0 992.5 -271.7 -96.6 0.0 0.0   Pre-tax profit without non-rec. items   202 102 495 1,265 -357 -127 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   13,765 16,177 26,112 35,210 7,048 4,103 0.0 0.0   Shareholders equity total   7,306 5,382 5,816 8,809 8,537 165 125 125   Interest-bearing liabilities   7,653 10,372 19,295 25,112 4,526 4,273 0.0 0.0   Balance sheet total (assets)   15,760 16,665 27,088 35,949 14,142 4,933 125 125   Net Debt   6,089 10,372 19,281 25,098 -1,360 4,273 -125 -125     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   641 590 1,262 1,894 1,369 561 0.0 0.0   Gross profit growth   -72.6% -8.0% 114.0% 50.1% -27.7% -59.0% -100.0% 0.0%   Employees   0 0 2 2 1 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -50.0% 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)   15,760 16,665 27,088 35,949 14,142 4,933 125 125   Balance sheet change%   -8.4% 5.7% 62.5% 32.7% -60.7% -65.1% -97.5% 0.0%   Added value   764.4 559.5 1,029.7 2,436.9 -702.1 145.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,233 2,325 9,786 8,762 -28,256 -3,048 -4,103 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -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 (%)   107.9% 80.1% 69.7% 110.9% -75.8% 7.7% 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 %   4.2% 2.9% 4.2% 6.7% 1.9% 0.6% 0.0% 0.0%   ROI %   4.4% 3.0% 4.4% 6.9% 1.9% 0.6% 0.0% 0.0%   ROE %   2.3% 1.2% 7.0% 13.6% -3.1% -2.2% 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 %   47.1% 32.8% 21.7% 24.8% 63.3% 3.4% 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, %   796.6% 1,901.3% 43,029.7% 3,244.1% 149.9% 2,929.0% 0.0% 0.0%   Gearing %   104.7% 192.7% 331.7% 285.1% 53.0% 2,582.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 4.1% 2.8% 3.8% 5.5% 4.2% 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   1.4 0.1 0.1 0.1 7.0 0.4 0.0 0.0   Current Ratio   1.2 0.1 0.1 0.1 4.3 0.4 0.0 0.0   Cash and cash equivalent   1,564.3 0.0 13.5 14.4 5,886.0 0.0 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   280.1 -4,128.2 -12,582.3 -11,768.3 5,429.3 -1,412.3 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 0 515 1,218 -702 146 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 22 387 -907 146 0 0   EBIT / employee   0 0 440 1,051 -1,038 43 0 0   Net earnings / employee   0 0 196 496 -272 -97 0 0