Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Don Olsen 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 0.0% 1.7% 1.5% 1.3% 1.5% 8.3% 8.2%   Credit score (0-100)   0 0 73 76 79 76 29 30   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 10.5 65.6 138.5 68.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 1,106 1,513 1,620 1,515 0.0 0.0   EBITDA   0.0 0.0 1,106 1,513 1,560 1,381 0.0 0.0   EBIT   0.0 0.0 691 1,096 1,098 848 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 231.0 725.0 731.0 493.9 0.0 0.0   Net earnings   0.0 0.0 154.0 562.0 338.0 383.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 231 725 731 494 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 34,185 33,818 33,802 33,614 0.0 0.0   Shareholders equity total   0.0 0.0 10,589 10,773 10,997 11,263 11,101 11,101   Interest-bearing liabilities   0.0 0.0 21,196 21,052 20,905 20,759 0.0 0.0   Balance sheet total (assets)   0.0 0.0 36,906 36,742 37,126 37,146 11,101 11,101   Net Debt   0.0 0.0 18,728 18,132 17,605 17,242 -11,101 -11,101     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 1,106 1,513 1,620 1,515 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 36.8% 7.1% -6.5% -100.0% 0.0%   Employees   0 0 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)   0 0 36,906 36,742 37,126 37,146 11,101 11,101   Balance sheet change%   0.0% 0.0% 0.0% -0.4% 1.0% 0.1% -70.1% 0.0%   Added value   0.0 0.0 1,106.0 1,513.0 1,515.0 1,380.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 33,770 -784 -478 -720 -33,614 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 62.5% 72.4% 67.8% 56.0% 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 %   0.0% 0.0% 1.9% 3.0% 3.0% 2.3% 0.0% 0.0%   ROI %   0.0% 0.0% 2.0% 3.1% 3.0% 2.3% 0.0% 0.0%   ROE %   0.0% 0.0% 1.5% 5.3% 3.1% 3.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 28.7% 29.4% 29.6% 30.3% 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, %   0.0% 0.0% 1,693.3% 1,198.4% 1,128.5% 1,248.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 200.2% 195.4% 190.1% 184.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.5% 1.8% 1.7% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.4 15.9 15.4 20.9 0.0 0.0   Current Ratio   0.0 0.0 2.4 12.8 13.6 17.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,468.0 2,920.0 3,300.0 3,516.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 1,610.0 2,696.0 3,079.0 3,328.7 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 N/A 2019 N/A 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 1,106 1,513 1,515 1,381 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,106 1,513 1,560 1,381 0 0   EBIT / employee   0 0 691 1,096 1,098 848 0 0   Net earnings / employee   0 0 154 562 338 384 0 0