Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Redtz 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   0.9% 0.8% 0.8% 0.7% 0.7% 0.7% 8.4% 8.3%   Credit score (0-100)   91 94 92 95 95 95 29 30   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   707.5 888.5 870.3 1,047.1 1,255.8 1,360.7 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   1,688 1,485 1,431 1,556 1,969 1,626 0.0 0.0   EBITDA   1,688 1,485 1,431 1,556 1,969 1,626 0.0 0.0   EBIT   1,417 1,211 1,132 1,242 1,614 1,135 0.0 0.0   Pre-tax profit (PTP)   888.8 674.5 924.1 1,032.2 1,989.4 717.0 0.0 0.0   Net earnings   710.4 561.9 719.9 804.0 1,550.3 528.8 0.0 0.0   Pre-tax profit without non-rec. items   889 675 924 1,032 1,989 717 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   20,882 21,265 22,153 21,954 23,073 29,361 0.0 0.0   Shareholders equity total   7,915 8,477 9,197 10,001 11,551 13,397 7,686 7,686   Interest-bearing liabilities   12,736 12,902 11,838 11,254 12,951 12,415 0.0 0.0   Balance sheet total (assets)   23,401 23,808 23,608 23,987 27,564 30,139 7,686 7,686   Net Debt   11,234 11,125 11,691 10,429 11,117 11,934 -7,686 -7,686     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   1,688 1,485 1,431 1,556 1,969 1,626 0.0 0.0   Gross profit growth   -8.7% -12.1% -3.6% 8.7% 26.6% -17.4% -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)   23,401 23,808 23,608 23,987 27,564 30,139 7,686 7,686   Balance sheet change%   -1.8% 1.7% -0.8% 1.6% 14.9% 9.3% -74.5% 0.0%   Added value   1,688.4 1,484.9 1,431.0 1,555.5 1,927.3 1,625.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,208 110 589 -513 764 585 -18,938 -5,212   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   83.9% 81.6% 79.1% 79.9% 82.0% 69.8% 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 %   6.1% 5.3% 4.9% 5.3% 12.6% 4.1% 0.0% 0.0%   ROI %   6.3% 5.5% 5.0% 5.5% 13.1% 4.2% 0.0% 0.0%   ROE %   9.4% 6.9% 8.1% 8.4% 14.4% 4.2% 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 %   33.8% 35.6% 39.0% 41.7% 41.9% 44.5% 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, %   665.4% 749.3% 817.0% 670.5% 564.5% 734.0% 0.0% 0.0%   Gearing %   160.9% 152.2% 128.7% 112.5% 112.1% 92.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.5% 2.0% 2.0% 10.5% 3.7% 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   1.4 1.5 1.2 1.5 3.0 0.7 0.0 0.0   Current Ratio   1.4 1.5 1.2 1.5 3.0 0.7 0.0 0.0   Cash and cash equivalent   1,501.9 1,776.3 146.9 824.5 1,833.4 480.9 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   753.6 900.0 234.6 716.8 2,979.3 -395.2 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 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