Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TYBJERG 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 2.1% 2.1% 1.6% 2.1% 2.3% 11.7% 11.4%   Credit score (0-100)   71 68 67 73 67 64 21 21   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   0.4 0.1 0.1 8.7 0.3 0.1 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   813 726 471 1,819 777 639 0.0 0.0   EBITDA   813 726 471 1,819 777 639 0.0 0.0   EBIT   813 726 471 1,819 777 639 0.0 0.0   Pre-tax profit (PTP)   571.8 435.4 183.5 1,601.5 705.6 13.7 0.0 0.0   Net earnings   448.9 341.8 108.5 1,286.6 542.1 8.2 0.0 0.0   Pre-tax profit without non-rec. items   572 435 184 1,602 706 13.7 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   20,074 20,945 19,479 15,418 18,450 23,910 0.0 0.0   Shareholders equity total   1,605 1,947 2,055 3,342 3,826 3,866 3,786 3,786   Interest-bearing liabilities   19,237 18,552 16,989 12,913 14,135 19,230 0.0 0.0   Balance sheet total (assets)   21,362 20,963 19,479 16,878 18,450 23,985 3,786 3,786   Net Debt   17,950 18,552 16,989 12,907 14,135 19,230 -3,786 -3,786     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   813 726 471 1,819 777 639 0.0 0.0   Gross profit growth   785.1% -10.8% -35.1% 286.6% -57.3% -17.7% -100.0% 0.0%   Employees   0 0 0 0 0 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)   21,362 20,963 19,479 16,878 18,450 23,985 3,786 3,786   Balance sheet change%   0.6% -1.9% -7.1% -13.4% 9.3% 30.0% -84.2% 0.0%   Added value   813.3 725.6 470.7 1,819.4 777.0 639.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,151 870 -1,466 -4,061 3,032 5,460 -23,910 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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% 3.5% 2.3% 10.0% 5.0% 3.0% 0.0% 0.0%   ROI %   4.3% 3.6% 2.4% 10.3% 5.1% 3.1% 0.0% 0.0%   ROE %   32.5% 19.2% 5.4% 47.7% 15.1% 0.2% 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 %   7.5% 9.3% 10.6% 19.8% 20.7% 16.1% 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, %   2,207.0% 2,557.0% 3,609.5% 709.4% 1,819.2% 3,008.4% 0.0% 0.0%   Gearing %   1,198.4% 952.9% 826.5% 386.4% 369.4% 497.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.6% 1.6% 1.5% 1.3% 3.7% 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   0.2 0.0 0.0 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,287.6 0.0 0.0 6.1 0.0 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   -4,748.0 -5,611.8 -5,325.5 -3,165.1 -6,871.1 -11,459.5 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  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 0 0 0 639 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 639 0 0   EBIT / employee   0 0 0 0 0 639 0 0   Net earnings / employee   0 0 0 0 0 8 0 0