Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Etagehusene 2 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% 4.2%   Bankruptcy risk   4.5% 1.0% 1.0% 0.8% 0.7% 2.4% 7.7% 7.2%   Credit score (0-100)   49 89 88 91 94 63 31 34   Credit rating   BBB A A AA AA BBB BB BBB   Credit limit (kDKK)   0.0 549.1 1,444.0 1,939.3 4,176.5 0.3 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   -12.8 1,380 2,917 2,602 2,672 2,773 0.0 0.0   EBITDA   -12.8 1,380 2,917 2,602 2,672 2,773 0.0 0.0   EBIT   -12.8 1,755 16,153 3,997 20,796 -4,747 0.0 0.0   Pre-tax profit (PTP)   -226.0 1,528.3 15,913.6 3,141.6 20,087.8 -5,459.8 0.0 0.0   Net earnings   -176.3 1,192.1 12,412.6 2,450.4 15,668.4 -4,258.6 0.0 0.0   Pre-tax profit without non-rec. items   -226 1,528 15,914 3,142 20,088 -5,460 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   0.0 71,212 84,448 85,843 104,120 96,600 0.0 0.0   Shareholders equity total   4,482 5,674 18,086 20,537 36,205 31,947 31,897 31,897   Interest-bearing liabilities   40,758 70,426 70,042 61,026 60,753 60,477 0.0 0.0   Balance sheet total (assets)   45,244 89,197 103,319 96,955 113,745 106,216 31,897 31,897   Net Debt   40,636 65,714 69,383 59,936 60,336 59,575 -31,897 -31,897     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   -12.8 1,380 2,917 2,602 2,672 2,773 0.0 0.0   Gross profit growth   1.8% 0.0% 111.3% -10.8% 2.7% 3.8% -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)   45,244 89,197 103,319 96,955 113,745 106,216 31,897 31,897   Balance sheet change%   160.1% 97.1% 15.8% -6.2% 17.3% -6.6% -70.0% 0.0%   Added value   -12.8 1,755.2 16,153.0 3,996.6 20,795.6 -4,747.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 71,212 13,236 1,395 18,277 -7,520 -96,600 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 2.0 3.0 4.0 -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 (%)   100.0% 127.2% 553.8% 153.6% 778.2% -171.2% 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 %   -0.0% 2.7% 16.9% 4.1% 19.8% -4.2% 0.0% 0.0%   ROI %   -0.0% 2.7% 17.5% 4.3% 20.6% -4.4% 0.0% 0.0%   ROE %   -3.5% 23.5% 104.5% 12.7% 55.2% -12.5% 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 %   9.9% 6.4% 17.5% 21.2% 31.8% 30.1% 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, %   -317,940.5% 4,761.4% 2,378.8% 2,303.4% 2,258.0% 2,148.4% 0.0% 0.0%   Gearing %   909.4% 1,241.3% 387.3% 297.2% 167.8% 189.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.5% 0.6% 1.5% 1.3% 1.3% 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   0.1 1.0 1.0 1.9 2.0 2.1 0.0 0.0   Current Ratio   1.1 1.0 1.0 1.9 2.0 2.1 0.0 0.0   Cash and cash equivalent   121.7 4,711.6 659.0 1,089.7 416.6 901.8 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   4,481.7 60.7 328.8 5,209.2 4,871.8 4,925.5 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  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   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