Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN MARK EJENDOMME Udvikling A/S 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   1.2% 0.8% 1.1% 1.4% 1.9% 4.0% 6.8% 6.8%   Credit score (0-100)   82 91 82 77 68 49 35 35   Credit rating   A AA A A A BBB BBB BBB   Credit limit (kDKK)   3,923.1 20,612.3 10,208.7 1,845.9 160.4 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   11,399 32,394 2,423 -1,773 -3,721 -6,672 0.0 0.0   EBITDA   539 24,924 -5,140 -9,829 -10,304 -64,559 0.0 0.0   EBIT   3,742 24,617 49,829 -3,280 -10,667 -116,978 0.0 0.0   Pre-tax profit (PTP)   3,305.2 25,148.2 54,091.0 936.1 -12,189.3 -119,994.0 0.0 0.0   Net earnings   3,305.2 25,148.2 53,625.4 3,048.7 -12,658.2 -114,885.7 0.0 0.0   Pre-tax profit without non-rec. items   3,305 25,148 54,091 936 -12,189 -119,994 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   688,328 534,772 526,429 521,047 540,066 366,357 0.0 0.0   Shareholders equity total   207,018 232,166 285,792 288,840 727,072 612,187 607,687 607,687   Interest-bearing liabilities   653,517 712,443 616,363 592,895 61,469 92,339 0.0 0.0   Balance sheet total (assets)   870,076 953,563 909,072 888,022 796,074 713,226 607,687 607,687   Net Debt   646,609 697,349 597,174 567,032 55,804 81,159 -607,687 -607,687     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   11,399 32,394 2,423 -1,773 -3,721 -6,672 0.0 0.0   Gross profit growth   67.8% 184.2% -92.5% 0.0% -109.9% -79.3% 0.0% 0.0%   Employees   0 10 12 12 11 12 0 0   Employee growth %   0.0% 0.0% 20.0% 0.0% -8.3% 9.1% -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)   870,076 953,563 909,072 888,022 796,074 713,226 607,687 607,687   Balance sheet change%   -1.9% 9.6% -4.7% -2.3% -10.4% -10.4% -14.8% 0.0%   Added value   3,942.6 25,055.6 50,359.9 -2,734.1 -10,121.6 -116,730.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27,294 -153,994 -8,874 -5,928 18,656 -173,955 -366,357 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 -1.0 -2.0 -3.0 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 (%)   32.8% 76.0% 2,056.2% 185.0% 286.7% 1,753.3% 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 %   0.6% 3.0% 5.9% 0.1% -1.4% -15.4% 0.0% 0.0%   ROI %   0.6% 3.0% 6.0% 0.1% -1.4% -15.5% 0.0% 0.0%   ROE %   1.6% 11.5% 20.7% 1.1% -2.5% -17.2% 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 %   90.1% 84.8% 94.9% 97.5% 91.3% 85.8% 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, %   119,890.9% 2,797.9% -11,618.0% -5,768.7% -541.6% -125.7% 0.0% 0.0%   Gearing %   315.7% 306.9% 215.7% 205.3% 8.5% 15.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.3% 0.2% 0.1% 0.2% 4.4% 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   2.2 2.5 1.6 12.2 0.6 1.9 0.0 0.0   Current Ratio   2.2 2.5 1.6 12.3 0.6 1.9 0.0 0.0   Cash and cash equivalent   6,908.3 15,094.1 19,188.8 25,863.4 5,664.7 11,180.1 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   12,339.6 51,495.0 15,128.2 47,753.3 -19,518.3 57,098.8 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   0 2,506 4,197 -228 -920 -9,728 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2,492 -428 -819 -937 -5,380 0 0   EBIT / employee   0 2,462 4,152 -273 -970 -9,748 0 0   Net earnings / employee   0 2,515 4,469 254 -1,151 -9,574 0 0