Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nankas Ejendomme A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.1% 1.0% 1.0% 0.8% 1.0% 0.9% 11.4% 9.4%   Credit score (0-100)   86 88 89 91 86 90 20 26   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   233.9 325.6 415.8 662.0 345.5 428.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   523 596 627 702 669 700 0.0 0.0   EBITDA   523 596 627 702 669 700 0.0 0.0   EBIT   523 596 627 1,402 669 700 0.0 0.0   Pre-tax profit (PTP)   402.5 487.7 544.7 1,322.3 490.6 843.4 0.0 0.0   Net earnings   316.1 382.6 427.1 1,033.6 384.8 660.1 0.0 0.0   Pre-tax profit without non-rec. items   402 488 545 1,322 491 843 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   11,400 11,400 11,400 12,100 12,100 12,100 0.0 0.0   Shareholders equity total   4,709 5,092 5,519 6,552 4,937 5,097 3,472 3,472   Interest-bearing liabilities   6,697 6,499 6,299 6,098 6,120 5,631 0.0 0.0   Balance sheet total (assets)   12,138 12,423 12,793 14,015 12,499 12,195 3,472 3,472   Net Debt   5,989 5,494 4,924 4,204 5,743 5,577 -3,472 -3,472     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   523 596 627 702 669 700 0.0 0.0   Gross profit growth   94.7% 14.1% 5.1% 12.0% -4.7% 4.7% -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)   12,138 12,423 12,793 14,015 12,499 12,195 3,472 3,472   Balance sheet change%   1.7% 2.3% 3.0% 9.5% -10.8% -2.4% -71.5% 0.0%   Added value   523.0 596.5 626.9 1,401.8 668.7 700.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 700 0 0 -12,100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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% 199.7% 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 %   4.3% 4.9% 5.0% 10.5% 5.2% 7.5% 0.0% 0.0%   ROI %   4.4% 4.9% 5.0% 10.6% 5.3% 7.6% 0.0% 0.0%   ROE %   6.9% 7.8% 8.1% 17.1% 6.7% 13.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   38.8% 41.0% 43.1% 46.8% 39.5% 41.8% 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, %   1,145.1% 921.1% 785.5% 599.0% 858.8% 796.7% 0.0% 0.0%   Gearing %   142.2% 127.6% 114.1% 93.1% 123.9% 110.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.6% 1.3% 1.3% 3.3% 1.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   2.2 3.0 3.8 4.1 0.7 0.2 0.0 0.0   Current Ratio   2.2 3.0 3.8 4.1 0.7 0.2 0.0 0.0   Cash and cash equivalent   708.1 1,005.3 1,374.9 1,893.5 376.9 54.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   394.7 683.5 1,025.6 1,446.4 -133.5 -320.4 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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