Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TROELS DANIELSEN 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  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   1.4% 2.4% 1.3% 1.4% 3.0% 1.4% 8.4% 8.4%   Credit score (0-100)   80 63 78 77 56 78 29 29   Credit rating   A BBB A A BBB A BB BB   Credit limit (kDKK)   104.1 0.1 145.1 109.5 0.0 112.7 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   810 28.4 2,357 2,648 509 1,385 0.0 0.0   EBITDA   810 28.4 2,357 2,648 509 1,385 0.0 0.0   EBIT   1,782 1,772 5,475 4,008 -341 1,465 0.0 0.0   Pre-tax profit (PTP)   590.2 -218.5 2,053.3 2,292.5 198.8 1,094.7 0.0 0.0   Net earnings   462.6 -168.3 1,603.8 1,792.6 159.5 853.9 0.0 0.0   Pre-tax profit without non-rec. items   1,562 1,525 5,171 3,653 -651 1,175 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   23,460 25,720 29,300 30,660 29,810 29,890 0.0 0.0   Shareholders equity total   10,113 9,944 11,548 13,341 13,500 14,354 14,104 14,104   Interest-bearing liabilities   9,592 11,268 12,695 11,543 10,586 10,120 0.0 0.0   Balance sheet total (assets)   23,999 26,178 29,770 30,987 30,031 30,480 14,104 14,104   Net Debt   9,153 11,257 12,476 11,230 10,380 9,546 -14,104 -14,104     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   810 28.4 2,357 2,648 509 1,385 0.0 0.0   Gross profit growth   294.7% -96.5% 8,209.5% 12.3% -80.8% 172.2% -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)   23,999 26,178 29,770 30,987 30,031 30,480 14,104 14,104   Balance sheet change%   4.0% 9.1% 13.7% 4.1% -3.1% 1.5% -53.7% 0.0%   Added value   1,782.1 1,772.0 5,474.9 4,007.6 -341.1 1,465.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,050 2,260 3,580 1,360 -850 80 -29,890 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   220.1% 6,246.8% 232.3% 151.4% -67.0% 105.8% 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 %   7.6% 7.1% 19.6% 13.2% -1.1% 4.9% 0.0% 0.0%   ROI %   9.1% 7.1% 19.7% 13.3% -1.1% 5.0% 0.0% 0.0%   ROE %   4.7% -1.7% 14.9% 14.4% 1.2% 6.1% 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 %   42.1% 38.0% 38.8% 43.1% 45.0% 47.1% 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, %   1,130.2% 39,684.1% 529.3% 424.2% 2,039.7% 689.1% 0.0% 0.0%   Gearing %   94.9% 113.3% 109.9% 86.5% 78.4% 70.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 2.4% 2.6% 2.9% 2.9% 3.0% 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   0.1 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   439.1 11.2 219.0 313.3 205.8 574.1 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   -8,754.1 -10,790.7 -12,003.5 -11,244.6 -10,456.6 -9,659.1 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