Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK Resi Propco Sigbrits Alle 15 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   6.9% 5.4% 22.1% 6.6% 5.8% 5.3% 15.9% 15.9%   Credit score (0-100)   36 42 3 36 39 42 12 12   Credit rating   BBB BBB B BBB BBB 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   -592 550 -3,897 451 495 678 0.0 0.0   EBITDA   -592 550 -3,897 451 495 678 0.0 0.0   EBIT   -872 334 -4,116 67.5 -32.1 209 0.0 0.0   Pre-tax profit (PTP)   -1,509.9 -456.7 -4,875.5 -718.1 -1,366.1 -862.5 0.0 0.0   Net earnings   -2,011.2 -444.5 -4,875.5 -718.1 -1,366.1 -862.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,510 -457 -4,875 -718 -1,366 -863 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   21,731 20,522 16,025 16,571 16,305 15,842 0.0 0.0   Shareholders equity total   -3,948 -4,393 -9,268 -9,986 -2,421 -3,246 -3,149 -3,149   Interest-bearing liabilities   30,857 31,470 24,870 26,039 17,979 18,448 3,149 3,149   Balance sheet total (assets)   30,469 27,684 16,207 16,631 16,356 15,901 0.0 0.0   Net Debt   29,227 31,470 24,870 26,038 17,975 18,443 3,149 3,149     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   -592 550 -3,897 451 495 678 0.0 0.0   Gross profit growth   52.0% 0.0% 0.0% 0.0% 9.8% 36.9% -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)   30,469 27,684 16,207 16,631 16,356 15,901 0 0   Balance sheet change%   49.5% -9.1% -41.5% 2.6% -1.7% -2.8% -100.0% 0.0%   Added value   -592.0 549.6 -3,897.3 450.9 351.3 678.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,121 -1,424 -4,715 162 -793 -933 -15,842 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 -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 (%)   147.3% 60.7% 105.6% 15.0% -6.5% 30.8% 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 %   -2.3% 1.5% -13.8% 0.3% -0.1% 1.1% 0.0% 0.0%   ROI %   -2.5% 1.6% -14.1% 0.3% -0.1% 1.1% 0.0% 0.0%   ROE %   -7.9% -1.5% -22.2% -4.4% -8.3% -5.3% 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 %   -11.6% -13.9% -37.0% -38.1% -13.2% -17.3% -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, %   -4,936.9% 5,726.4% -638.1% 5,774.5% 3,630.2% 2,719.7% 0.0% 0.0%   Gearing %   -781.5% -716.4% -268.3% -260.7% -742.6% -568.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.0% 3.2% 3.1% 6.1% 5.9% 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   0.7 0.9 1.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.7 0.8 0.3 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,629.7 0.0 0.0 1.4 3.9 4.9 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   -3,779.8 -1,286.4 -423.8 -26,557.2 -2,352.0 -2,282.2 -1,574.4 -1,574.4   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