Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Din Lejebolig 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.3% 1.3% 1.2% 1.3% 1.8% 7.9% 7.8%   Credit score (0-100)   76 80 78 81 79 71 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   11.0 202.8 200.4 839.4 847.9 21.9 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   2,638 3,108 3,335 4,279 5,180 3,876 0.0 0.0   EBITDA   2,581 2,701 2,928 3,841 4,682 3,356 0.0 0.0   EBIT   2,347 4,651 5,344 3,845 4,682 756 0.0 0.0   Pre-tax profit (PTP)   1,659.6 4,263.2 4,937.1 3,507.2 4,589.8 299.9 0.0 0.0   Net earnings   1,205.0 3,325.5 3,906.9 2,763.6 3,616.6 262.6 0.0 0.0   Pre-tax profit without non-rec. items   1,660 4,263 4,937 3,507 4,590 300 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   60,260 70,246 87,221 87,225 86,319 83,719 0.0 0.0   Shareholders equity total   3,158 11,672 15,528 38,292 47,909 48,171 48,121 48,121   Interest-bearing liabilities   58,360 60,573 76,567 49,362 38,241 36,193 0.0 0.0   Balance sheet total (assets)   63,570 76,143 97,091 93,461 92,085 89,068 48,121 48,121   Net Debt   58,171 60,520 76,496 48,950 38,073 36,126 -48,121 -48,121     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   2,638 3,108 3,335 4,279 5,180 3,876 0.0 0.0   Gross profit growth   131.6% 17.8% 7.3% 28.3% 21.1% -25.2% -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)   63,570 76,143 97,091 93,461 92,085 89,068 48,121 48,121   Balance sheet change%   153.3% 19.8% 27.5% -3.7% -1.5% -3.3% -46.0% 0.0%   Added value   2,581.0 4,650.9 5,344.0 3,844.6 4,682.3 755.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   37,364 9,986 16,975 4 -906 -2,600 -83,719 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   89.0% 149.6% 160.2% 89.9% 90.4% 19.5% 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 %   5.4% 6.8% 6.4% 4.3% 5.4% 1.1% 0.0% 0.0%   ROI %   5.5% 7.0% 6.6% 4.5% 5.6% 1.2% 0.0% 0.0%   ROE %   48.8% 44.8% 28.7% 10.3% 8.4% 0.5% 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 %   5.0% 15.3% 16.0% 41.0% 52.0% 54.1% 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, %   2,253.8% 2,240.7% 2,612.7% 1,274.6% 813.2% 1,076.5% 0.0% 0.0%   Gearing %   1,847.8% 519.0% 493.1% 128.9% 79.8% 75.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 0.8% 0.9% 1.0% 0.9% 2.0% 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   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   189.5 53.2 70.9 411.2 167.6 67.8 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   -25,296.7 -28,757.7 -35,424.3 -14,770.7 -5,637.0 -4,627.4 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  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   2,581 4,651 5,344 3,845 4,682 756 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,581 2,701 2,928 3,841 4,682 3,356 0 0   EBIT / employee   2,347 4,651 5,344 3,845 4,682 756 0 0   Net earnings / employee   1,205 3,325 3,907 2,764 3,617 263 0 0