Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOMUS EJENDOMSFORVALTNING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.6% 1.5% 1.4% 1.7% 1.5% 8.1% 8.1%   Credit score (0-100)   82 75 75 77 71 76 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   291.9 57.0 86.6 167.3 19.4 83.9 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   2,545 7,014 49.0 292 -2.7 369 0.0 0.0   EBITDA   2,545 12,212 14.3 292 -2.7 369 0.0 0.0   EBIT   2,545 9,613 14.3 292 -2.7 369 0.0 0.0   Pre-tax profit (PTP)   3,185.9 9,995.5 841.8 3,997.0 147.2 480.5 0.0 0.0   Net earnings   2,747.4 7,981.0 902.3 3,980.7 208.7 466.2 0.0 0.0   Pre-tax profit without non-rec. items   3,186 9,995 842 3,997 147 481 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   33,472 32,027 20,127 20,127 20,127 20,127 0.0 0.0   Shareholders equity total   13,011 20,992 21,894 25,875 26,083 26,550 18,105 18,105   Interest-bearing liabilities   18,709 13,108 88.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   42,307 41,658 29,574 33,745 33,632 34,227 18,105 18,105   Net Debt   18,506 13,037 -125 -608 -618 -707 -18,105 -18,105     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   2,545 7,014 49.0 292 -2.7 369 0.0 0.0   Gross profit growth   233.9% 175.7% -99.3% 495.8% 0.0% 0.0% -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)   42,307 41,658 29,574 33,745 33,632 34,227 18,105 18,105   Balance sheet change%   7.5% -1.5% -29.0% 14.1% -0.3% 1.8% -47.1% 0.0%   Added value   2,544.5 9,613.4 14.3 291.9 -2.7 368.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,743 -1,445 -11,900 0 0 0 -20,127 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 (%)   100.0% 137.1% 29.1% 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 %   9.2% 25.0% 3.2% 13.3% 1.3% 2.3% 0.0% 0.0%   ROI %   13.6% 31.7% 4.0% 17.6% 1.7% 2.9% 0.0% 0.0%   ROE %   23.6% 46.9% 4.2% 16.7% 0.8% 1.8% 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 %   30.8% 50.4% 74.0% 76.7% 77.6% 77.6% 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, %   727.3% 106.8% -878.1% -208.3% 23,157.1% -191.9% 0.0% 0.0%   Gearing %   143.8% 62.4% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.2% 4.4% 496.6% 0.0% 0.0% 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   0.0 0.0 0.1 0.1 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.2 0.2 0.0 0.0   Cash and cash equivalent   202.8 71.6 213.6 608.2 618.1 707.0 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   -10,510.5 -7,630.3 -7,194.2 -7,138.3 -6,362.5 -6,278.7 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 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