Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet C. Dueholm 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% 1.1% 1.1%   Bankruptcy risk   2.4% 2.0% 2.9% 3.0% 5.5% 1.3% 10.9% 10.9%   Credit score (0-100)   65 70 58 56 40 79 22 22   Credit rating   BBB A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.1 0.0 0.0 0.0 42.3 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   798 689 308 317 158 2,739 0.0 0.0   EBITDA   616 386 52.2 -52.2 -272 3,050 0.0 0.0   EBIT   616 386 52.2 -76.7 -296 2,489 0.0 0.0   Pre-tax profit (PTP)   581.8 348.7 11.4 -98.3 -298.0 1,017.3 0.0 0.0   Net earnings   449.4 335.6 1.2 -81.3 -240.9 919.3 0.0 0.0   Pre-tax profit without non-rec. items   602 373 35.9 -98.3 -298 1,017 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   1,390 1,412 1,388 1,363 1,339 24,962 0.0 0.0   Shareholders equity total   591 927 928 847 606 1,466 1,067 1,067   Interest-bearing liabilities   1,051 1,000 934 881 829 23,875 0.0 0.0   Balance sheet total (assets)   1,854 2,190 2,109 1,940 2,059 26,419 1,067 1,067   Net Debt   1,051 877 864 611 586 23,875 -1,067 -1,067     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   798 689 308 317 158 2,739 0.0 0.0   Gross profit growth   212.0% -13.7% -55.3% 3.0% -50.1% 1,630.9% -100.0% 0.0%   Employees   0 0 0 0 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)   1,854 2,190 2,109 1,940 2,059 26,419 1,067 1,067   Balance sheet change%   -9.7% 18.1% -3.7% -8.0% 6.2% 1,183.0% -96.0% 0.0%   Added value   616.3 385.5 52.2 -52.2 -271.7 3,049.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 22 -25 -49 -49 23,062 -24,962 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 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 (%)   77.2% 56.0% 17.0% -24.2% -187.2% 90.9% 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 %   31.5% 19.1% 2.4% -3.9% -14.8% 17.5% 0.0% 0.0%   ROI %   43.2% 21.6% 2.8% -4.4% -18.7% 18.6% 0.0% 0.0%   ROE %   122.7% 44.2% 0.1% -9.2% -33.2% 88.8% 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 %   31.9% 42.3% 44.0% 43.6% 29.4% 5.5% 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, %   170.5% 227.5% 1,656.2% -1,170.7% -215.7% 782.8% 0.0% 0.0%   Gearing %   177.8% 108.0% 100.7% 104.1% 136.8% 1,629.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.2% 1.7% 2.1% 0.2% 11.9% 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   2.1 2.9 2.9 2.7 1.2 1.3 0.0 0.0   Current Ratio   2.1 2.9 2.9 2.7 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 123.5 69.9 270.8 242.5 0.0 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   240.6 506.8 466.1 356.6 95.6 357.6 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   0 0 0 0 -272 3,050 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -272 3,050 0 0   EBIT / employee   0 0 0 0 -296 2,489 0 0   Net earnings / employee   0 0 0 0 -241 919 0 0