Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Daugberg 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.1% 2.1% 2.2% 1.6% 2.9% 1.6% 8.8% 8.8%   Credit score (0-100)   57 68 65 74 57 75 28 28   Credit rating   BBB A BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.2 0.4 22.0 0.0 17.8 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   397 439 5,527 1,131 206 1,363 0.0 0.0   EBITDA   397 439 5,527 1,464 851 1,363 0.0 0.0   EBIT   361 439 9,885 1,131 183 1,333 0.0 0.0   Pre-tax profit (PTP)   237.8 315.0 5,056.0 3,108.8 -535.4 405.2 0.0 0.0   Net earnings   185.4 244.5 3,943.9 2,424.5 -417.4 316.2 0.0 0.0   Pre-tax profit without non-rec. items   238 315 9,415 3,109 -535 405 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   5,771 5,817 31,840 28,961 29,401 29,371 0.0 0.0   Shareholders equity total   232 512 4,456 6,881 6,463 6,780 6,230 6,230   Interest-bearing liabilities   5,594 7,886 26,101 22,957 21,767 21,633 0.0 0.0   Balance sheet total (assets)   6,073 8,674 32,355 32,257 29,776 30,113 6,230 6,230   Net Debt   5,312 5,441 25,720 19,977 21,647 21,117 -6,230 -6,230     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   397 439 5,527 1,131 206 1,363 0.0 0.0   Gross profit growth   255.9% 10.5% 1,159.8% -79.5% -81.8% 562.4% -100.0% 0.0%   Employees   0 0 0 0 2 2 0 0   Employee growth %   -100.0% 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)   6,073 8,674 32,355 32,257 29,776 30,113 6,230 6,230   Balance sheet change%   1.1% 42.8% 273.0% -0.3% -7.7% 1.1% -79.3% 0.0%   Added value   396.9 438.7 9,885.3 1,130.9 183.3 1,362.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -71 46 26,023 -2,879 418 -60 -29,371 0   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  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 (%)   91.0% 100.0% 178.9% 100.0% 89.1% 97.8% 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 %   6.0% 5.9% 48.2% 11.8% 1.2% 4.5% 0.0% 0.0%   ROI %   6.2% 6.2% 49.4% 12.2% 1.2% 4.6% 0.0% 0.0%   ROE %   133.0% 65.7% 158.7% 42.8% -6.3% 4.8% 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 %   3.8% 5.9% 13.8% 21.3% 21.7% 22.5% 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, %   1,338.2% 1,240.4% 465.4% 1,364.9% 2,544.4% 1,549.4% 0.0% 0.0%   Gearing %   2,409.7% 1,539.0% 585.7% 333.6% 336.8% 319.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.8% 2.8% 2.9% 4.0% 4.3% 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   0.2 0.7 0.1 0.3 0.0 0.1 0.0 0.0   Current Ratio   0.2 0.7 0.1 0.3 0.0 0.1 0.0 0.0   Cash and cash equivalent   282.0 2,444.3 381.0 2,979.7 120.4 516.6 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   -1,283.7 -1,196.4 -6,936.7 -7,005.3 -8,362.7 -8,344.9 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 92 681 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 425 681 0 0   EBIT / employee   0 0 0 0 92 666 0 0   Net earnings / employee   0 0 0 0 -209 158 0 0