Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN-HOW 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   1.3% 1.3% 1.4% 1.5% 1.4% 1.5% 8.6% 8.4%   Credit score (0-100)   81 82 79 76 77 75 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   69.0 96.9 46.0 26.1 27.4 18.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   231 235 244 247 258 250 0.0 0.0   EBITDA   220 222 232 233 246 238 0.0 0.0   EBIT   133 134 144 146 158 150 0.0 0.0   Pre-tax profit (PTP)   126.6 139.4 137.6 141.0 156.7 163.8 0.0 0.0   Net earnings   98.8 108.7 107.3 110.0 122.2 127.8 0.0 0.0   Pre-tax profit without non-rec. items   127 139 138 141 157 164 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   5,339 5,251 5,164 5,076 4,989 4,901 0.0 0.0   Shareholders equity total   5,542 5,651 4,558 4,668 4,790 4,918 4,718 4,718   Interest-bearing liabilities   1,392 1,180 969 750 534 320 0.0 0.0   Balance sheet total (assets)   7,317 7,243 5,969 5,889 5,826 5,769 4,718 4,718   Net Debt   937 717 502 294 47.8 -178 -4,718 -4,718     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   231 235 244 247 258 250 0.0 0.0   Gross profit growth   -2.5% 1.5% 3.7% 1.3% 4.5% -3.2% -100.0% 0.0%   Employees   1 1 1 1 1 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)   7,317 7,243 5,969 5,889 5,826 5,769 4,718 4,718   Balance sheet change%   -0.7% -1.0% -17.6% -1.3% -1.1% -1.0% -18.2% 0.0%   Added value   132.8 134.2 144.1 145.8 158.4 150.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -175 -175 -175 -175 -175 -175 -4,901 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   57.4% 57.1% 59.1% 59.1% 61.4% 60.1% 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 %   2.2% 2.3% 2.4% 2.6% 2.9% 3.0% 0.0% 0.0%   ROI %   2.2% 2.3% 2.4% 2.7% 3.0% 3.0% 0.0% 0.0%   ROE %   1.8% 1.9% 2.1% 2.4% 2.6% 2.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   75.7% 78.0% 76.4% 79.3% 82.2% 85.2% 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, %   425.3% 323.3% 216.9% 125.9% 19.4% -74.8% 0.0% 0.0%   Gearing %   25.1% 20.9% 21.3% 16.1% 11.2% 6.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.2% 1.9% 1.8% 2.4% 2.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   7.0 7.0 2.8 2.8 2.9 3.0 0.0 0.0   Current Ratio   7.0 7.0 2.8 2.8 2.9 3.0 0.0 0.0   Cash and cash equivalent   455.0 463.6 466.6 455.8 486.6 498.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   1,694.6 1,707.7 516.7 527.9 551.1 580.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   133 134 144 146 158 150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 222 232 233 246 238 0 0   EBIT / employee   133 134 144 146 158 150 0 0   Net earnings / employee   99 109 107 110 122 128 0 0