Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Samima 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.8% 1.5% 1.7% 1.5% 1.7% 1.5% 11.1% 11.1%   Credit score (0-100)   73 76 72 76 72 77 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.0 13.1 3.8 19.5 5.5 25.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   951 1,271 854 1,536 1,054 1,617 0.0 0.0   EBITDA   951 1,271 854 1,536 1,054 1,253 0.0 0.0   EBIT   940 1,260 842 1,525 1,041 1,240 0.0 0.0   Pre-tax profit (PTP)   704.8 992.1 543.1 1,210.0 667.7 827.2 0.0 0.0   Net earnings   549.7 773.8 423.6 948.2 520.8 656.2 0.0 0.0   Pre-tax profit without non-rec. items   705 992 543 1,210 668 827 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   17,505 19,394 19,382 18,583 20,014 20,905 0.0 0.0   Shareholders equity total   1,044 1,818 2,241 3,190 3,710 4,367 4,317 4,317   Interest-bearing liabilities   18,667 20,325 20,413 15,391 16,705 16,203 0.0 0.0   Balance sheet total (assets)   20,283 22,740 23,162 19,213 21,021 21,133 4,317 4,317   Net Debt   15,894 17,005 19,951 14,972 15,913 16,203 -4,317 -4,317     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   951 1,271 854 1,536 1,054 1,617 0.0 0.0   Gross profit growth   25.7% 33.6% -32.8% 79.8% -31.4% 53.4% -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)   20,283 22,740 23,162 19,213 21,021 21,133 4,317 4,317   Balance sheet change%   16.5% 12.1% 1.9% -17.0% 9.4% 0.5% -79.6% 0.0%   Added value   950.9 1,270.7 854.5 1,536.3 1,052.8 1,253.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,463 1,878 -24 -811 1,419 878 -20,905 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   98.9% 99.1% 98.6% 99.3% 98.8% 76.7% 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 %   5.0% 5.9% 3.7% 7.2% 5.2% 5.9% 0.0% 0.0%   ROI %   5.0% 5.9% 3.7% 7.3% 5.2% 6.0% 0.0% 0.0%   ROE %   71.5% 54.1% 20.9% 34.9% 15.1% 16.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   5.2% 8.0% 9.7% 16.7% 17.7% 20.7% 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, %   1,671.4% 1,338.3% 2,334.8% 974.5% 1,509.9% 1,292.8% 0.0% 0.0%   Gearing %   1,788.2% 1,118.2% 910.7% 482.5% 450.2% 371.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.4% 1.5% 1.8% 2.3% 2.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.3 0.3 1.0 2.0 0.4 0.0 0.0   Current Ratio   0.3 0.3 0.3 0.9 1.8 0.4 0.0 0.0   Cash and cash equivalent   2,772.8 3,319.9 462.3 418.7 792.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -6,663.2 -8,166.5 -8,079.1 -57.4 433.5 -324.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 1,053 1,253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,054 1,253 0 0   EBIT / employee   0 0 0 0 1,041 1,240 0 0   Net earnings / employee   0 0 0 0 521 656 0 0