Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NAVER 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   5.1% 5.5% 5.5% 9.1% 3.8% 3.4% 11.5% 11.3%   Credit score (0-100)   45 41 40 26 50 54 21 21   Credit rating   BBB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   184 166 87.2 140 141 140 0.0 0.0   EBITDA   170 150 71.6 128 141 140 0.0 0.0   EBIT   330 150 71.6 -143 356 496 0.0 0.0   Pre-tax profit (PTP)   269.5 106.6 29.6 -183.6 309.1 413.3 0.0 0.0   Net earnings   210.5 83.6 22.6 -143.6 241.1 322.3 0.0 0.0   Pre-tax profit without non-rec. items   270 107 29.6 -184 309 413 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,100 3,100 3,100 2,829 3,044 3,400 0.0 0.0   Shareholders equity total   558 642 664 521 762 1,084 959 959   Interest-bearing liabilities   2,350 2,267 2,192 2,112 2,030 1,962 0.0 0.0   Balance sheet total (assets)   3,102 3,141 3,114 2,860 3,089 3,428 959 959   Net Debt   2,350 2,228 2,179 2,082 1,985 1,934 -959 -959     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   184 166 87.2 140 141 140 0.0 0.0   Gross profit growth   70.0% -9.9% -47.3% 60.2% 0.7% -0.6% -100.0% 0.0%   Employees   0 0 0 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)   3,102 3,141 3,114 2,860 3,089 3,428 959 959   Balance sheet change%   44.7% 1.3% -0.9% -8.2% 8.0% 11.0% -72.0% 0.0%   Added value   329.6 150.0 71.6 -143.1 355.6 495.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   975 0 0 -271 215 356 -3,400 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   179.3% 90.6% 82.1% -102.4% 252.9% 354.8% 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 %   12.6% 4.8% 2.3% -4.8% 12.0% 15.2% 0.0% 0.0%   ROI %   12.9% 4.9% 2.3% -4.9% 12.3% 15.7% 0.0% 0.0%   ROE %   46.5% 13.9% 3.5% -24.3% 37.6% 34.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   18.0% 20.4% 21.3% 18.2% 24.7% 31.6% 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, %   1,384.9% 1,485.1% 3,041.5% 1,627.7% 1,411.5% 1,383.9% 0.0% 0.0%   Gearing %   421.2% 353.4% 330.1% 405.8% 266.5% 181.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 1.9% 1.9% 1.9% 2.2% 4.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.3 39.2 13.7 30.8 45.2 27.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -405.2 -368.4 -408.7 -391.3 -351.2 -343.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -143 356 496 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 128 141 140 0 0   EBIT / employee   0 0 0 -143 356 496 0 0   Net earnings / employee   0 0 0 -144 241 322 0 0