Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NPS 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% 1.1% 1.1%   Bankruptcy risk   1.0% 1.5% 1.1% 0.8% 1.3% 1.1% 8.6% 8.6%   Credit score (0-100)   88 78 85 91 80 84 28 28   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   384.4 27.6 298.2 686.3 135.5 369.7 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   1,153 825 864 1,528 581 595 0.0 0.0   EBITDA   1,153 825 864 1,528 581 595 0.0 0.0   EBIT   740 410 448 1,113 166 387 0.0 0.0   Pre-tax profit (PTP)   728.7 411.5 465.6 1,155.3 196.5 287.0 0.0 0.0   Net earnings   568.4 -191.7 363.2 901.1 153.3 223.8 0.0 0.0   Pre-tax profit without non-rec. items   729 411 466 1,155 197 287 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   13,490 13,075 12,659 12,244 11,829 11,621 0.0 0.0   Shareholders equity total   6,293 6,102 6,465 7,366 7,519 7,743 4,102 4,102   Interest-bearing liabilities   6,757 6,639 6,157 5,940 5,904 5,725 0.0 0.0   Balance sheet total (assets)   15,275 15,429 15,412 16,190 16,032 16,029 4,102 4,102   Net Debt   6,757 6,639 6,157 5,939 5,901 5,721 -4,102 -4,102     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   1,153 825 864 1,528 581 595 0.0 0.0   Gross profit growth   0.0% -28.4% 4.6% 77.0% -62.0% 2.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,275 15,429 15,412 16,190 16,032 16,029 4,102 4,102   Balance sheet change%   0.0% 1.0% -0.1% 5.0% -1.0% -0.0% -74.4% 0.0%   Added value   1,153.0 825.3 863.6 1,528.3 580.8 594.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,223 4,092 -678 -919 -827 151 -8,732 -3,591   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 4.0 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 (%)   64.2% 49.7% 51.9% 72.8% 28.5% 65.1% 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 %   5.1% 2.9% 3.3% 7.7% 1.8% 3.2% 0.0% 0.0%   ROI %   5.1% 2.9% 3.3% 7.8% 1.8% 3.3% 0.0% 0.0%   ROE %   9.0% -3.1% 5.8% 13.0% 2.1% 2.9% 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 %   41.2% 39.5% 41.9% 45.5% 46.9% 48.3% 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, %   586.0% 804.5% 713.0% 388.6% 1,016.0% 961.8% 0.0% 0.0%   Gearing %   107.4% 108.8% 95.2% 80.6% 78.5% 73.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 0.6% 0.6% 1.0% 1.5% 4.0% 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   1.8 1.9 2.0 2.3 2.3 2.3 0.0 0.0   Current Ratio   1.8 1.9 2.0 2.3 2.3 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1.7 2.5 3.9 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   802.0 1,145.7 1,384.6 2,234.9 2,407.1 2,490.1 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0