Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK Resi 2019 Propco IV 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   2.5% 3.6% 4.0% 7.0% 9.0% 5.9% 16.4% 16.4%   Credit score (0-100)   63 53 48 34 26 39 11 11   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -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   -913 -1,627 1,626 777 206 -413 0.0 0.0   EBITDA   -913 -1,627 1,626 777 206 -413 0.0 0.0   EBIT   -2,057 -5,166 -1,495 -2,858 -7,660 -2,916 0.0 0.0   Pre-tax profit (PTP)   -5,360.0 -12,585.9 -9,268.3 -11,600.9 -21,950.8 -16,530.0 0.0 0.0   Net earnings   -5,360.0 -12,476.3 -9,268.3 -11,600.9 -21,950.8 -16,530.0 0.0 0.0   Pre-tax profit without non-rec. items   -5,360 -12,586 -9,268 -11,601 -21,951 -16,530 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   264,178 267,675 251,226 250,423 247,985 245,716 0.0 0.0   Shareholders equity total   -2,737 -15,213 -24,481 -36,082 -53,134 -70,653 -66,090 -66,090   Interest-bearing liabilities   272,047 277,936 270,953 280,848 291,753 306,291 66,090 66,090   Balance sheet total (assets)   273,878 268,283 251,800 251,310 248,991 246,167 0.0 0.0   Net Debt   270,878 277,936 270,953 280,728 291,363 306,287 66,090 66,090     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   -913 -1,627 1,626 777 206 -413 0.0 0.0   Gross profit growth   0.0% -78.3% 0.0% -52.2% -73.5% 0.0% 0.0% 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)   273,878 268,283 251,800 251,310 248,991 246,167 0 0   Balance sheet change%   0.0% -2.0% -6.1% -0.2% -0.9% -1.1% -100.0% 0.0%   Added value   -912.8 -1,627.2 1,626.2 776.9 -4,025.2 -413.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   263,034 -42 -19,570 -4,438 -10,303 -4,772 -245,716 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  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 (%)   225.3% 317.5% -91.9% -367.8% -3,726.4% 705.6% 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 %   -0.7% -1.8% -0.5% -1.0% -2.6% -0.9% 0.0% 0.0%   ROI %   -0.8% -1.9% -0.5% -1.0% -2.6% -1.0% 0.0% 0.0%   ROE %   -2.0% -4.6% -3.6% -4.6% -8.8% -6.7% 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 %   -1.0% -5.4% -9.0% -12.7% -17.8% -22.6% -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, %   -29,675.6% -17,080.8% 16,662.0% 36,134.0% 141,743.9% -74,122.7% 0.0% 0.0%   Gearing %   -9,940.4% -1,826.9% -1,106.8% -778.4% -549.1% -433.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.7% 2.8% 3.2% 5.0% 4.6% 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   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,169.3 0.0 0.0 120.7 389.4 4.5 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   -101,407.3 -111,968.9 -111,728.4 -286,505.2 -137,583.6 -147,479.6 -33,045.0 -33,045.0   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 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