Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OD 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  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% 0.4%   Bankruptcy risk   3.7% 2.4% 2.6% 2.7% 3.4% 12.3% 17.4% 16.0%   Credit score (0-100)   53 65 62 60 53 18 8 12   Credit rating   BBB BBB BBB BBB BBB BB 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)  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   73.9 -7.4 94.3 247 38.4 277 0.0 0.0   EBITDA   73.9 685 94.3 247 38.4 277 0.0 0.0   EBIT   39.6 339 40.9 213 4.9 277 0.0 0.0   Pre-tax profit (PTP)   14.6 287.6 -2.5 182.4 -15.7 269.4 0.0 0.0   Net earnings   14.6 287.6 -2.5 182.4 -15.7 269.4 0.0 0.0   Pre-tax profit without non-rec. items   14.6 288 -2.5 182 -15.7 269 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   1,562 2,000 1,947 1,045 1,011 0.0 0.0 0.0   Shareholders equity total   -240 47.4 45.0 227 212 481 356 356   Interest-bearing liabilities   2,403 2,106 1,968 910 884 178 0.0 0.0   Balance sheet total (assets)   1,617 2,210 2,039 1,164 1,122 690 356 356   Net Debt   2,403 1,896 1,965 880 876 -300 -356 -356     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   73.9 -7.4 94.3 247 38.4 277 0.0 0.0   Gross profit growth   -4.2% 0.0% 0.0% 161.4% -84.4% 621.8% -100.0% 0.0%   Employees   0 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)   1,617 2,210 2,039 1,164 1,122 690 356 356   Balance sheet change%   -0.3% 36.7% -7.7% -42.9% -3.6% -38.5% -48.4% 0.0%   Added value   39.6 339.0 40.9 213.1 4.9 277.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -69 92 -107 -935 -67 -1,011 0 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 (%)   53.6% -4,574.2% 43.4% 86.4% 12.7% 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 %   2.1% 16.7% 1.9% 13.4% 0.4% 30.6% 0.0% 0.0%   ROI %   2.2% 16.9% 1.9% 13.5% 0.4% 31.1% 0.0% 0.0%   ROE %   0.9% 34.6% -5.3% 133.9% -7.1% 77.8% 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 %   -12.9% 2.1% 2.2% 19.5% 18.9% 69.7% 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, %   3,250.3% 276.7% 2,083.1% 356.9% 2,280.5% -108.3% 0.0% 0.0%   Gearing %   -1,000.4% 4,439.3% 4,375.0% 400.4% 417.3% 36.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.3% 2.1% 2.2% 2.3% 1.5% 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   0.0 0.2 0.1 0.4 0.3 3.5 0.0 0.0   Current Ratio   0.0 0.2 0.1 0.4 0.3 3.5 0.0 0.0   Cash and cash equivalent   0.0 210.0 2.6 30.2 8.1 478.0 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   -1,190.8 -733.5 -766.1 -212.8 -212.9 494.1 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  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   0 339 41 213 5 277 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 685 94 247 38 277 0 0   EBIT / employee   0 339 41 213 5 277 0 0   Net earnings / employee   0 288 -2 182 -16 269 0 0