Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

D2 DANSK EJENDOMS INVEST 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 2.0% 1.5% 1.4% 4.8% 8.5% 18.7% 18.4%   Credit score (0-100)   62 69 74 77 44 29 7 8   Credit rating   BBB A A A BBB BB B B   Credit limit (kDKK)   0.0 1.0 28.1 78.8 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   2,014 1,613 1,795 1,932 2,096 1,835 0.0 0.0   EBITDA   2,014 4,129 1,795 1,932 2,096 1,835 0.0 0.0   EBIT   1,404 2,871 2,125 2,462 -1,610 -4,456 0.0 0.0   Pre-tax profit (PTP)   45.5 2,093.7 1,429.8 1,739.0 -2,647.2 -5,574.6 0.0 0.0   Net earnings   66.9 2,031.0 1,308.3 1,593.9 -2,759.2 -5,696.6 0.0 0.0   Pre-tax profit without non-rec. items   45.5 2,094 1,430 1,739 -2,647 -5,575 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   45,202 46,462 46,814 47,344 43,638 37,347 0.0 0.0   Shareholders equity total   4,666 6,697 8,006 9,600 6,840 1,144 144 144   Interest-bearing liabilities   39,113 38,430 37,379 36,461 35,293 34,774 0.0 0.0   Balance sheet total (assets)   45,263 46,513 46,874 47,595 43,709 37,363 144 144   Net Debt   39,113 38,407 37,337 36,461 35,222 34,768 -144 -144     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   2,014 1,613 1,795 1,932 2,096 1,835 0.0 0.0   Gross profit growth   -16.0% -19.9% 11.3% 7.6% 8.5% -12.4% -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)   45,263 46,513 46,874 47,595 43,709 37,363 144 144   Balance sheet change%   -1.4% 2.8% 0.8% 1.5% -8.2% -14.5% -99.6% 0.0%   Added value   1,403.8 2,871.1 2,124.5 2,461.8 -1,610.3 -4,455.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -610 1,260 352 530 -3,706 -6,291 -37,347 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -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 (%)   69.7% 178.0% 118.4% 127.4% -76.8% -242.8% 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 %   3.1% 6.3% 4.6% 5.2% -3.5% -11.0% 0.0% 0.0%   ROI %   3.1% 6.3% 4.6% 5.2% -3.6% -11.1% 0.0% 0.0%   ROE %   1.4% 35.7% 17.8% 18.1% -33.6% -142.7% 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 %   10.3% 14.4% 17.1% 20.2% 15.6% 3.1% 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, %   1,942.2% 930.1% 2,079.9% 1,887.4% 1,680.7% 1,894.4% 0.0% 0.0%   Gearing %   838.2% 573.8% 466.9% 379.8% 515.9% 3,040.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 2.0% 1.8% 2.0% 2.9% 3.2% 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 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 23.4 42.6 0.0 71.3 5.8 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   -2,684.0 -3,284.3 -3,560.1 -3,763.9 -3,988.1 -4,586.3 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 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