Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REALMÆGLERNE VALBY 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   6.8% 2.2% 28.7% 24.5% 20.5% 9.5% 20.3% 17.2%   Credit score (0-100)   37 67 3 3 4 25 4 10   Credit rating   BBB BBB B B B BB B BB   Credit limit (kDKK)   0.0 0.1 -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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,579 2,398 1,063 386 1,152 1,503 0.0 0.0   EBITDA   213 788 -532 -776 -427 422 0.0 0.0   EBIT   -51.9 523 -742 -848 -496 298 0.0 0.0   Pre-tax profit (PTP)   -52.2 514.8 -743.6 -875.0 -518.5 294.8 0.0 0.0   Net earnings   -43.6 397.1 -582.6 -685.1 -384.6 350.3 0.0 0.0   Pre-tax profit without non-rec. items   -52.2 515 -744 -875 -519 295 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   258 159 60.1 152 83.4 28.2 0.0 0.0   Shareholders equity total   420 817 -163 -848 -1,232 -889 -939 -939   Interest-bearing liabilities   475 0.0 0.0 887 1,141 863 939 939   Balance sheet total (assets)   2,146 1,797 612 1,097 782 271 0.0 0.0   Net Debt   -931 -1,311 -143 518 1,129 785 939 939     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,579 2,398 1,063 386 1,152 1,503 0.0 0.0   Gross profit growth   -21.4% 51.9% -55.7% -63.7% 198.3% 30.4% -100.0% 0.0%   Employees   5 5 4 3 0 0 0 0   Employee growth %   0.0% 0.0% -20.0% -25.0% -100.0% 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)   2,146 1,797 612 1,097 782 271 0 0   Balance sheet change%   20.5% -16.3% -66.0% 79.4% -28.7% -65.3% -100.0% 0.0%   Added value   -51.9 522.9 -741.9 -848.1 -495.7 298.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -531 -531 -420 20 -137 -179 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   -3.3% 21.8% -69.8% -219.5% -43.0% 19.8% 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 %   -2.6% 26.5% -57.7% -62.4% -25.0% 18.8% 0.0% 0.0%   ROI %   -5.7% 61.1% -180.8% -190.6% -48.9% 29.7% 0.0% 0.0%   ROE %   -9.9% 64.2% -81.6% -80.2% -40.9% 66.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   19.6% 45.5% -21.0% -43.6% -61.2% -76.6% -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, %   -436.0% -166.4% 27.0% -66.7% -264.2% 186.3% 0.0% 0.0%   Gearing %   113.1% 0.0% 0.0% -104.6% -92.6% -97.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 3.4% 0.0% 6.0% 2.3% 0.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 1.5 0.6 0.4 0.3 0.1 0.0 0.0   Current Ratio   0.9 1.5 0.6 0.4 0.3 0.1 0.0 0.0   Cash and cash equivalent   1,405.4 1,311.4 143.4 369.4 12.2 77.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -84.0 446.7 -322.0 -1,101.9 -1,330.4 -947.0 -469.4 -469.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -10 105 -185 -283 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 158 -133 -259 0 0 0 0   EBIT / employee   -10 105 -185 -283 0 0 0 0   Net earnings / employee   -9 79 -146 -228 0 0 0 0