Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK TOTALBYG EJENDOMME 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   1.3% 0.8% 1.5% 1.2% 3.4% 2.4% 9.4% 9.2%   Credit score (0-100)   81 92 76 80 54 62 26 27   Credit rating   A AA A A BBB BBB BB BB   Credit limit (kDKK)   163.7 844.8 40.1 197.4 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   585 577 539 626 635 413 0.0 0.0   EBITDA   585 577 539 626 635 413 0.0 0.0   EBIT   416 408 370 457 466 232 0.0 0.0   Pre-tax profit (PTP)   -464.2 744.6 -325.4 -123.3 -4,020.6 -904.2 0.0 0.0   Net earnings   -481.0 582.6 -425.2 -225.7 -4,169.3 -972.2 0.0 0.0   Pre-tax profit without non-rec. items   -464 745 -325 -123 -4,021 -904 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   7,650 7,482 7,313 7,144 6,975 6,862 0.0 0.0   Shareholders equity total   12,513 9,743 9,318 9,093 4,923 3,951 3,451 3,451   Interest-bearing liabilities   2,723 2,332 2,070 1,809 1,681 1,398 0.0 0.0   Balance sheet total (assets)   15,913 12,807 12,237 11,712 7,479 7,084 3,451 3,451   Net Debt   2,149 1,651 1,161 1,474 1,681 1,300 -3,451 -3,451     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   585 577 539 626 635 413 0.0 0.0   Gross profit growth   -5.8% -1.3% -6.6% 16.1% 1.5% -34.9% -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)   15,913 12,807 12,237 11,712 7,479 7,084 3,451 3,451   Balance sheet change%   -5.1% -19.5% -4.5% -4.3% -36.1% -5.3% -51.3% 0.0%   Added value   584.8 576.9 538.6 625.5 634.8 413.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -338 -338 -338 -338 -338 -295 -6,862 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   71.1% 70.7% 68.6% 73.0% 73.4% 56.1% 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% 5.5% -2.4% -0.8% -20.3% 3.2% 0.0% 0.0%   ROI %   0.7% 5.6% -2.4% -0.8% -20.8% 3.5% 0.0% 0.0%   ROE %   -3.7% 5.2% -4.5% -2.5% -59.5% -21.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   78.6% 76.1% 76.2% 77.6% 65.8% 56.3% 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, %   367.4% 286.2% 215.5% 235.6% 264.8% 314.6% 0.0% 0.0%   Gearing %   21.8% 23.9% 22.2% 19.9% 34.1% 35.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.8% 2.0% 1.3% 1.4% 118.5% 73.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 3.9 3.7 4.7 0.8 0.2 0.0 0.0   Current Ratio   1.2 3.9 3.7 4.7 0.8 0.2 0.0 0.0   Cash and cash equivalent   574.8 680.7 909.8 335.7 0.0 97.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   124.8 1,197.8 1,391.8 1,688.1 -123.3 -1,190.4 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   585 577 539 626 635 413 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   585 577 539 626 635 413 0 0   EBIT / employee   416 408 370 457 466 232 0 0   Net earnings / employee   -481 583 -425 -226 -4,169 -972 0 0