Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendommen Nordvestvej 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 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   1.3% 1.4% 1.4% 0.0% 1.6% 2.0% 11.6% 11.4%   Credit score (0-100)   83 80 79 0 74 67 21 21   Credit rating   A A A N/A A A BB BB   Credit limit (kDKK)   496.9 232.4 260.4 0.0 16.5 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,079 599 672 0.0 1,061 489 0.0 0.0   EBITDA   477 4.0 167 0.0 737 443 0.0 0.0   EBIT   902 246 416 0.0 877 581 0.0 0.0   Pre-tax profit (PTP)   844.0 694.0 511.1 0.0 928.2 450.8 0.0 0.0   Net earnings   658.0 612.0 391.1 0.0 878.2 453.3 0.0 0.0   Pre-tax profit without non-rec. items   844 694 511 0.0 928 451 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   14,078 14,320 14,688 0.0 8,630 8,880 0.0 0.0   Shareholders equity total   27,894 28,506 28,897 0.0 7,676 1,429 929 929   Interest-bearing liabilities   360 1,096 385 0.0 6,476 6,450 0.0 0.0   Balance sheet total (assets)   30,456 31,017 30,762 0.0 15,439 8,930 929 929   Net Debt   204 759 246 0.0 6,474 6,450 -929 -929     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 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   1,079 599 672 0.0 1,061 489 0.0 0.0   Gross profit growth   -34.2% -44.5% 12.2% -100.0% 0.0% -53.9% -100.0% 0.0%   Employees   3 3 2 0 1 1 0 0   Employee growth %   0.0% 0.0% -33.3% -100.0% 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)   30,456 31,017 30,762 0 15,439 8,930 929 929   Balance sheet change%   -0.2% 1.8% -0.8% -100.0% 0.0% -42.2% -89.6% 0.0%   Added value   902.0 246.0 426.9 0.0 876.5 580.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,812 242 358 -14,688 8,630 250 -8,880 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 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 (%)   83.6% 41.1% 61.9% 0.0% 82.6% 118.8% 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 %   2.8% 2.3% 1.8% 0.0% 7.0% 5.7% 0.0% 0.0%   ROI %   2.9% 2.4% 1.8% 0.0% 7.1% 5.8% 0.0% 0.0%   ROE %   2.4% 2.2% 1.4% 0.0% 11.4% 10.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   91.6% 91.9% 93.9% 0.0% 49.7% 16.0% 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, %   42.8% 18,975.0% 147.3% 0.0% 879.1% 1,456.6% 0.0% 0.0%   Gearing %   1.3% 3.8% 1.3% 0.0% 84.4% 451.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.9% 4.3% 0.0% 4.8% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   5.2 5.5 17.3 0.0 29.2 0.2 0.0 0.0   Current Ratio   5.2 5.5 17.3 0.0 29.2 0.2 0.0 0.0   Cash and cash equivalent   156.0 337.0 139.2 0.0 1.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 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   7,069.0 7,175.0 9,088.1 0.0 6,575.6 -261.3 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   301 82 213 0 877 581 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   159 1 83 0 737 443 0 0   EBIT / employee   301 82 208 0 877 581 0 0   Net earnings / employee   219 204 196 0 878 453 0 0