Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Ejendomseftersyn A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   5.7% 2.5% 2.1% 3.2% 1.7% 2.1% 15.7% 15.4%   Credit score (0-100)   42 64 68 54 72 67 12 13   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 1.2 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   339 1,057 857 580 966 923 0.0 0.0   EBITDA   -109 488 348 11.6 337 295 0.0 0.0   EBIT   -120 474 329 -12.5 322 281 0.0 0.0   Pre-tax profit (PTP)   -120.8 473.3 326.4 -16.4 320.9 281.9 0.0 0.0   Net earnings   -95.8 368.7 252.6 -16.8 245.5 218.3 0.0 0.0   Pre-tax profit without non-rec. items   -121 473 326 -16.4 321 282 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   40.2 25.5 64.6 40.5 25.8 12.2 0.0 0.0   Shareholders equity total   36.4 535 788 521 766 735 135 135   Interest-bearing liabilities   144 3.9 6.3 79.0 81.2 94.2 0.0 0.0   Balance sheet total (assets)   282 800 1,034 791 1,144 1,091 135 135   Net Debt   97.3 -387 -498 -250 -855 -596 -135 -135     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   339 1,057 857 580 966 923 0.0 0.0   Gross profit growth   -64.2% 211.7% -18.9% -32.3% 66.4% -4.4% -100.0% 0.0%   Employees   1 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)   282 800 1,034 791 1,144 1,091 135 135   Balance sheet change%   -44.6% 184.1% 29.2% -23.5% 44.6% -4.6% -87.6% 0.0%   Added value   -109.1 488.4 348.4 11.6 346.5 294.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 -29 20 -48 -29 -27 -12 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -35.4% 44.8% 38.4% -2.2% 33.4% 30.5% 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 %   -30.4% 87.6% 35.9% -1.4% 33.4% 25.2% 0.0% 0.0%   ROI %   -46.8% 131.8% 49.4% -1.8% 44.6% 33.6% 0.0% 0.0%   ROE %   -52.0% 129.0% 38.2% -2.6% 38.1% 29.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   12.9% 66.9% 76.2% 65.9% 67.0% 67.3% 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, %   -89.1% -79.2% -143.0% -2,159.3% -253.5% -202.3% 0.0% 0.0%   Gearing %   395.0% 0.7% 0.8% 15.2% 10.6% 12.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.9% 52.6% 9.2% 2.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 2.9 3.9 2.8 3.0 3.0 0.0 0.0   Current Ratio   1.0 2.9 3.9 2.8 3.0 3.0 0.0 0.0   Cash and cash equivalent   46.6 390.8 504.5 329.2 935.7 690.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -3.7 509.6 723.1 480.5 740.7 722.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -109 488 348 12 347 295 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -109 488 348 12 337 295 0 0   EBIT / employee   -120 474 329 -13 322 281 0 0   Net earnings / employee   -96 369 253 -17 245 218 0 0