Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN-GRIT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.4% 2.4% 1.4% 1.3% 1.5% 1.4% 7.9% 7.8%   Credit score (0-100)   66 65 77 78 75 77 31 31   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.1 0.1 270.6 535.1 144.2 456.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,717 20,994 24,918 23,825 21,521 20,377 0.0 0.0   EBITDA   18,717 20,994 24,918 23,825 21,521 20,377 0.0 0.0   EBIT   6,399 7,180 8,201 6,665 9,645 10,405 0.0 0.0   Pre-tax profit (PTP)   5,109.9 6,401.3 7,057.8 5,897.0 9,151.2 10,492.7 0.0 0.0   Net earnings   3,999.3 4,993.3 5,505.4 4,597.8 7,169.6 8,283.7 0.0 0.0   Pre-tax profit without non-rec. items   5,110 6,401 7,058 5,897 9,151 10,493 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   79,725 88,049 77,806 64,240 57,381 47,611 0.0 0.0   Shareholders equity total   4,311 9,304 32,335 36,933 44,102 52,386 52,306 52,306   Interest-bearing liabilities   56,646 51,571 34,769 39,361 7,958 0.0 0.0 0.0   Balance sheet total (assets)   85,370 89,544 90,930 90,999 58,308 57,836 52,306 52,306   Net Debt   52,972 50,295 28,011 31,867 7,034 -812 -52,306 -52,306     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   18,717 20,994 24,918 23,825 21,521 20,377 0.0 0.0   Gross profit growth   50.6% 12.2% 18.7% -4.4% -9.7% -5.3% -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)   85,370 89,544 90,930 90,999 58,308 57,836 52,306 52,306   Balance sheet change%   14.8% 4.9% 1.5% 0.1% -35.9% -0.8% -9.6% 0.0%   Added value   18,716.8 20,994.3 24,917.7 23,824.9 26,805.4 20,377.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -872 -5,491 -26,959 -30,726 -18,735 -19,742 -47,611 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   34.2% 34.2% 32.9% 28.0% 44.8% 51.1% 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 %   8.0% 8.2% 9.1% 7.6% 13.3% 18.1% 0.0% 0.0%   ROI %   9.3% 9.1% 10.2% 8.3% 14.4% 19.3% 0.0% 0.0%   ROE %   153.2% 73.4% 26.4% 13.3% 17.7% 17.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   5.0% 10.4% 35.6% 40.6% 75.6% 90.6% 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, %   283.0% 239.6% 112.4% 133.8% 32.7% -4.0% 0.0% 0.0%   Gearing %   1,314.1% 554.3% 107.5% 106.6% 18.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 1.4% 2.7% 2.7% 3.4% 0.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.3 0.6 0.1 9.9 0.0 0.0   Current Ratio   0.1 0.0 0.3 0.6 0.1 9.9 0.0 0.0   Cash and cash equivalent   3,673.8 1,275.8 6,758.0 7,494.5 924.6 811.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -59,923.1 -57,251.4 -29,393.0 -17,877.5 -7,891.8 9,188.8 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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