Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Norden 12 Invest 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 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 2.0% 0.8% 1.4% 1.7% 0.5% 7.7% 7.7%   Credit score (0-100)   0 71 90 76 73 98 32 32   Credit rating   N/A A A A A AA BB BB   Credit limit (kDKK)   0.0 17.0 3,861.3 1,126.2 173.2 16,033.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 116 56.4 45.4 -533 -532 0.0 0.0   EBITDA   0.0 -116 -56.4 -45.4 -533 -532 0.0 0.0   EBIT   0.0 -116 -56.4 -45.4 -533 -532 0.0 0.0   Pre-tax profit (PTP)   0.0 66,732.0 9,054.6 93,479.4 -5,964.6 12,912.7 0.0 0.0   Net earnings   0.0 66,736.0 9,081.6 93,728.0 -5,725.5 13,155.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 66,732 9,055 93,479 -5,965 12,913 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 99,024 48,106 192,361 138,636 151,791 53,852 53,852   Interest-bearing liabilities   0.0 50,269 1,259 905 91,377 90,680 0.0 0.0   Balance sheet total (assets)   0.0 131,086 50,232 194,030 231,382 242,536 53,852 53,852   Net Debt   0.0 48,544 613 -806 91,363 66,153 -53,852 -53,852     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0 116 56.4 45.4 -533 -532 0.0 0.0   Gross profit growth   0.0% 0.0% -51.5% -19.4% 0.0% 0.1% 0.0% 0.0%   Employees   0 1 1 1 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)   0 131,086 50,232 194,030 231,382 242,536 53,852 53,852   Balance sheet change%   0.0% 0.0% -61.7% 286.3% 19.3% 4.8% -77.8% 0.0%   Added value   0.0 -116.2 -56.4 -45.4 -533.2 -532.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   0.0% -100.0% -100.0% -100.0% 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 %   0.0% 51.0% 10.1% 77.4% -2.5% 5.8% 0.0% 0.0%   ROI %   0.0% 52.1% 10.3% 78.0% -2.6% 5.8% 0.0% 0.0%   ROE %   0.0% 67.4% 12.3% 78.0% -3.5% 9.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   0.0% 57.2% 95.8% 99.1% 59.9% 62.6% 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, %   0.0% -41,791.1% -1,087.4% 1,774.8% -17,135.9% -12,425.4% 0.0% 0.0%   Gearing %   0.0% 50.8% 2.6% 0.5% 65.9% 59.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 0.4% 100.7% 1.2% 1.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.6 0.9 2.1 0.5 0.9 0.0 0.0   Current Ratio   0.0 0.6 0.9 2.1 0.5 0.9 0.0 0.0   Cash and cash equivalent   0.0 1,725.6 646.5 1,711.0 13.8 24,527.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 -47.1 -465.1 -201.0 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   0.0 -12,281.2 -231.2 1,770.2 -47,847.0 -3,954.4 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 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -116 -56 -45 -533 -532 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -116 -56 -45 -533 -532 0 0   EBIT / employee   0 -116 -56 -45 -533 -532 0 0   Net earnings / employee   0 66,736 9,082 93,728 -5,726 13,155 0 0