Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DALUM BOLIG 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  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% 0.3% 0.3%   Bankruptcy risk   1.2% 1.8% 1.6% 0.9% 1.2% 1.1% 8.1% 8.1%   Credit score (0-100)   85 72 75 87 82 82 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   149.0 1.6 11.7 1,245.8 465.0 591.2 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   354 715 734 1,677 2,513 3,594 0.0 0.0   EBITDA   354 715 734 1,677 2,513 3,594 0.0 0.0   EBIT   2,375 715 734 1,677 2,513 3,594 0.0 0.0   Pre-tax profit (PTP)   2,103.6 -212.5 -283.4 17,976.8 171.9 -958.7 0.0 0.0   Net earnings   1,617.7 -193.2 -292.2 13,994.0 -15.6 -724.1 0.0 0.0   Pre-tax profit without non-rec. items   2,104 -212 -283 17,977 172 -959 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   24,221 42,857 50,073 81,554 119,179 125,548 0.0 0.0   Shareholders equity total   3,918 3,725 3,432 17,426 17,411 16,687 16,637 16,637   Interest-bearing liabilities   10,554 21,851 30,150 44,260 82,454 71,313 0.0 0.0   Balance sheet total (assets)   25,380 45,204 54,075 86,504 128,040 126,204 16,637 16,637   Net Debt   10,472 21,808 29,154 44,101 82,311 71,165 -16,637 -16,637     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   354 715 734 1,677 2,513 3,594 0.0 0.0   Gross profit growth   89.8% 101.8% 2.7% 128.4% 49.9% 43.0% -100.0% 0.0%   Employees   0 0 0 0 0 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)   25,380 45,204 54,075 86,504 128,040 126,204 16,637 16,637   Balance sheet change%   72.2% 78.1% 19.6% 60.0% 48.0% -1.4% -86.8% 0.0%   Added value   2,375.2 714.6 734.0 1,676.7 2,512.7 3,594.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,556 18,636 7,215 31,482 37,625 6,369 -125,548 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 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 (%)   670.7% 100.0% 100.0% 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 %   11.8% 1.2% 2.2% 27.2% 2.4% 2.9% 0.0% 0.0%   ROI %   18.9% 2.0% 3.6% 37.7% 3.0% 3.7% 0.0% 0.0%   ROE %   52.0% -5.1% -8.2% 134.2% -0.1% -4.2% 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 %   15.4% 8.2% 6.3% 20.1% 13.6% 13.2% 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, %   2,957.1% 3,051.9% 3,971.9% 2,630.2% 3,275.8% 1,980.0% 0.0% 0.0%   Gearing %   269.4% 586.7% 878.4% 254.0% 473.6% 427.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.9% 5.4% 3.0% 3.8% 6.0% 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   0.1 0.1 0.2 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   81.9 42.4 996.4 158.9 142.4 147.6 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   -8,848.7 -26,689.4 -18,672.5 -31,797.5 -56,296.1 -64,024.1 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  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   0 0 0 0 0 3,594 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 3,594 0 0   EBIT / employee   0 0 0 0 0 3,594 0 0   Net earnings / employee   0 0 0 0 0 -724 0 0