Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Probus City 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  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% 0.4% 0.4%   Bankruptcy risk   0.6% 0.6% 0.5% 0.5% 0.7% 2.3% 8.2% 8.2%   Credit score (0-100)   97 98 98 99 94 64 30 30   Credit rating   AA AA AA AA AA BBB BB BB   Credit limit (kDKK)   4,276.4 4,552.9 5,215.8 5,695.2 5,068.2 0.7 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   4,355 4,628 4,193 4,224 4,188 4,205 0.0 0.0   EBITDA   4,355 4,628 4,193 4,224 4,188 4,205 0.0 0.0   EBIT   4,597 5,128 10,493 12,424 378 -9,645 0.0 0.0   Pre-tax profit (PTP)   3,340.9 3,890.3 9,239.9 11,046.8 7,132.8 -10,869.4 0.0 0.0   Net earnings   2,605.9 3,034.5 7,206.8 8,616.5 5,563.5 -8,488.8 0.0 0.0   Pre-tax profit without non-rec. items   3,341 3,890 9,240 11,047 7,133 -10,869 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   102,600 103,100 109,400 117,600 113,790 99,940 0.0 0.0   Shareholders equity total   39,501 41,335 46,042 50,858 54,422 44,933 13,933 13,933   Interest-bearing liabilities   62,903 61,918 60,921 60,315 51,626 50,441 0.0 0.0   Balance sheet total (assets)   106,989 108,153 113,253 119,608 114,733 100,434 13,933 13,933   Net Debt   58,516 56,899 57,083 58,437 50,721 49,950 -13,933 -13,933     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   4,355 4,628 4,193 4,224 4,188 4,205 0.0 0.0   Gross profit growth   -7.0% 6.3% -9.4% 0.7% -0.8% 0.4% -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)   106,989 108,153 113,253 119,608 114,733 100,434 13,933 13,933   Balance sheet change%   2.3% 1.1% 4.7% 5.6% -4.1% -12.5% -86.1% 0.0%   Added value   4,597.1 5,127.5 10,493.0 12,423.6 378.5 -9,644.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   400 500 6,300 8,200 -3,810 -13,850 -99,940 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 -1.0 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 (%)   105.6% 110.8% 250.3% 294.1% 9.0% -229.3% 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 %   4.3% 4.8% 9.5% 10.7% 6.7% -9.0% 0.0% 0.0%   ROI %   4.4% 4.9% 9.7% 10.9% 6.8% -9.2% 0.0% 0.0%   ROE %   6.8% 7.5% 16.5% 17.8% 10.6% -17.1% 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 %   36.9% 38.2% 40.7% 42.5% 47.4% 44.7% 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, %   1,343.8% 1,229.6% 1,361.4% 1,383.6% 1,211.0% 1,187.7% 0.0% 0.0%   Gearing %   159.2% 149.8% 132.3% 118.6% 94.9% 112.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.0% 2.0% 2.3% 1.2% 2.4% 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   1.4 1.6 1.2 0.6 0.2 0.1 0.0 0.0   Current Ratio   1.4 1.6 1.2 0.6 0.2 0.1 0.0 0.0   Cash and cash equivalent   4,387.2 5,018.7 3,837.5 1,877.3 905.0 491.2 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   1,172.2 1,835.3 597.9 -1,408.3 -3,399.1 -3,110.6 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 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