Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GP 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.5% 1.4% 1.5% 2.2% 1.7% 2.2% 18.3% 18.3%   Credit score (0-100)   78 79 75 65 72 65 8 8   Credit rating   A A A BBB A BBB B B   Credit limit (kDKK)   -0.1 -0.0 1.1 0.0 0.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   353 284 579 234 223 247 0.0 0.0   EBITDA   353 284 579 234 223 247 0.0 0.0   EBIT   149 251 533 188 223 247 0.0 0.0   Pre-tax profit (PTP)   -63.7 -4.0 245.0 0.4 39.9 -15.6 0.0 0.0   Net earnings   -122.8 -4.0 218.0 -9.8 31.1 -15.6 0.0 0.0   Pre-tax profit without non-rec. items   -63.7 -4.0 245 0.4 39.9 -15.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   9,029 16,698 10,414 10,368 10,368 10,368 0.0 0.0   Shareholders equity total   -169 -174 44.0 235 266 250 200 200   Interest-bearing liabilities   9,296 17,075 15,914 10,425 10,761 11,602 0.0 0.0   Balance sheet total (assets)   9,216 17,282 16,334 11,246 11,471 12,172 200 200   Net Debt   9,296 17,067 15,914 10,425 10,761 11,602 -200 -200     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   353 284 579 234 223 247 0.0 0.0   Gross profit growth   0.0% -19.6% 103.9% -59.6% -4.8% 11.0% -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)   9,216 17,282 16,334 11,246 11,471 12,172 200 200   Balance sheet change%   0.0% 87.5% -5.5% -31.2% 2.0% 6.1% -98.4% 0.0%   Added value   353.2 284.0 579.0 234.0 268.8 247.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,824 7,636 -6,330 -92 0 0 -10,368 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 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   42.1% 88.4% 92.1% 80.3% 100.0% 100.0% 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 %   1.6% 1.9% 3.4% 1.6% 2.0% 3.8% 0.0% 0.0%   ROI %   1.6% 1.9% 3.5% 1.7% 2.1% 3.9% 0.0% 0.0%   ROE %   -1.3% -0.0% 2.5% -7.0% 12.4% -6.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -1.8% -1.0% 0.3% 2.1% 2.3% 2.1% 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, %   2,631.4% 6,009.5% 2,748.5% 4,455.0% 4,833.2% 4,693.6% 0.0% 0.0%   Gearing %   -5,484.9% -9,813.2% 36,168.2% 4,436.5% 4,044.1% 4,632.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 1.9% 2.0% 1.7% 1.7% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.6 0.2 0.4 0.5 0.0 0.0   Current Ratio   0.0 0.1 0.6 0.2 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 8.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -4,374.8 -7,946.0 -4,433.0 -4,423.1 -1,512.8 -1,690.8 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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