Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UDVIKLINGSSELSKABET DRONNINGBORG 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1.4% 1.3% 3.0% 3.8% 3.3% 7.7% 19.3% 15.5%   Credit score (0-100)   80 83 59 51 53 31 6 13   Credit rating   A A BBB BBB BBB BB B BB   Credit limit (kDKK)   23.6 65.2 0.0 0.0 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   279 531 13.1 -71.0 -353 -4,985 0.0 0.0   EBITDA   279 607 -487 -109 -387 -179 0.0 0.0   EBIT   279 531 -537 -71.0 -393 -4,985 0.0 0.0   Pre-tax profit (PTP)   -256.0 -2.6 -1,072.4 -470.3 -1,019.9 -5,700.9 0.0 0.0   Net earnings   -199.7 -2.0 -836.4 -366.8 -795.5 -5,620.1 0.0 0.0   Pre-tax profit without non-rec. items   -256 -2.6 -1,072 -470 -1,020 -5,701 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   25,956 26,000 26,352 28,462 37,870 33,420 0.0 0.0   Shareholders equity total   3,278 3,276 2,439 2,072 1,277 -4,343 -5,343 -5,343   Interest-bearing liabilities   18,441 18,290 19,176 20,922 28,577 28,712 5,343 5,343   Balance sheet total (assets)   26,101 26,378 26,806 29,424 39,198 33,786 0.0 0.0   Net Debt   18,411 18,186 19,040 20,696 28,111 28,442 5,343 5,343     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   279 531 13.1 -71.0 -353 -4,985 0.0 0.0   Gross profit growth   0.0% 90.4% -97.5% 0.0% -396.7% -1,313.4% 0.0% 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)   26,101 26,378 26,806 29,424 39,198 33,786 0 0   Balance sheet change%   0.0% 1.1% 1.6% 9.8% 33.2% -13.8% -100.0% 0.0%   Added value   279.0 531.2 -536.9 -71.0 -392.7 -4,985.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   90 44 352 2,110 9,409 -4,450 -33,420 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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% -4,085.7% 100.0% 111.3% 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 %   1.1% 2.0% -2.0% -0.3% -1.1% -12.9% 0.0% 0.0%   ROI %   1.2% 2.4% -2.4% -0.3% -1.5% -17.0% 0.0% 0.0%   ROE %   -5.9% -0.1% -29.3% -16.3% -47.5% -32.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   12.6% 12.4% 9.1% 7.0% 3.3% -11.4% -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, %   6,599.8% 2,998.2% -3,907.9% -19,011.6% -7,261.5% -15,922.2% 0.0% 0.0%   Gearing %   562.6% 558.4% 786.2% 1,009.6% 2,238.2% -661.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.9% 2.9% 2.0% 2.5% 2.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   29.5 104.5 135.6 226.3 466.3 270.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -12,189.9 -13,065.9 -15,423.2 -18,803.5 -30,131.0 -32,179.6 -2,671.7 -2,671.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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