Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UBH 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.1% 1.2% 1.0% 1.3% 1.3% 1.0% 9.2% 9.0%   Credit score (0-100)   85 84 86 79 80 85 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   130.4 111.1 239.3 72.8 62.5 266.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   577 650 627 528 601 572 0.0 0.0   EBITDA   577 650 627 528 601 572 0.0 0.0   EBIT   727 424 653 400 241 612 0.0 0.0   Pre-tax profit (PTP)   496.1 151.9 516.0 267.0 108.0 473.4 0.0 0.0   Net earnings   387.0 118.5 403.0 208.0 84.0 369.0 0.0 0.0   Pre-tax profit without non-rec. items   496 152 516 267 108 473 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   10,600 11,000 11,300 11,310 10,950 10,990 0.0 0.0   Shareholders equity total   3,767 3,786 4,188 4,297 4,281 4,650 4,600 4,600   Interest-bearing liabilities   5,823 6,198 5,855 5,613 5,313 4,990 0.0 0.0   Balance sheet total (assets)   10,909 11,511 11,394 11,310 11,034 11,084 4,600 4,600   Net Debt   5,823 6,059 5,789 5,613 5,229 4,988 -4,600 -4,600     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   577 650 627 528 601 572 0.0 0.0   Gross profit growth   -6.9% 12.6% -3.5% -15.8% 13.8% -4.9% -100.0% 0.0%   Employees   1 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)   10,909 11,511 11,394 11,310 11,034 11,084 4,600 4,600   Balance sheet change%   1.1% 5.5% -1.0% -0.7% -2.4% 0.5% -58.5% 0.0%   Added value   727.0 424.5 653.0 400.0 241.0 611.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   150 400 300 10 -360 40 -10,990 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   126.0% 65.3% 104.1% 75.8% 40.1% 107.0% 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 %   6.7% 3.8% 5.7% 3.5% 2.2% 5.5% 0.0% 0.0%   ROI %   6.9% 4.0% 5.9% 3.6% 2.2% 5.7% 0.0% 0.0%   ROE %   10.7% 3.1% 10.1% 4.9% 2.0% 8.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   34.5% 32.9% 36.8% 38.0% 38.8% 41.9% 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, %   1,009.2% 932.5% 923.3% 1,063.1% 870.0% 872.6% 0.0% 0.0%   Gearing %   154.6% 163.7% 139.8% 130.6% 124.1% 107.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.6% 2.4% 2.3% 2.4% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.6 0.1 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.6 0.1 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 139.3 66.0 0.0 84.0 1.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -491.4 -372.3 -605.0 -894.0 -975.0 -990.3 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   727 424 653 400 241 612 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   577 650 627 528 601 572 0 0   EBIT / employee   727 424 653 400 241 612 0 0   Net earnings / employee   387 118 403 208 84 369 0 0