Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK EJENDOMS UDLEJNING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.6% 5.2% 9.0% 15.5% 15.4% 10.3% 17.6% 17.6%   Credit score (0-100)   43 45 29 13 13 22 8 8   Credit rating   BBB BBB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   145 188 -19 0 0 27 27 27   Gross profit   -21.0 42.0 -18.6 -1,114 -989 -141 0.0 0.0   EBITDA   -21.0 42.0 -18.6 -1,114 -989 -141 0.0 0.0   EBIT   -21.0 42.0 -18.6 -1,114 -989 -141 0.0 0.0   Pre-tax profit (PTP)   -188.0 -145.5 -19.9 -1,113.9 -988.9 -148.0 0.0 0.0   Net earnings   -188.0 -145.5 -19.9 -1,113.9 -988.9 -148.0 0.0 0.0   Pre-tax profit without non-rec. items   -188 -146 -19.9 -1,114 -989 -148 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   1,500 1,500 2,659 2,659 2,659 2,984 0.0 0.0   Shareholders equity total   125 125 -647 -1,761 -864 -1,012 -148 -148   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 148 148   Balance sheet total (assets)   1,489 1,522 2,729 2,921 2,921 4,336 0.0 0.0   Net Debt   11.0 -22.4 -53.2 0.0 0.0 -68.9 148 148     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   145 188 -19 0 0 27 27 27   Net sales growth   0.0% 29.4% -109.9% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -21.0 42.0 -18.6 -1,114 -989 -141 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -5,892.7% 11.2% 85.7% 0.0% 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)   1,489 1,522 2,729 2,921 2,921 4,336 0 0   Balance sheet change%   0.0% 2.2% 79.3% 7.0% 0.0% 48.5% -100.0% 0.0%   Added value   -21.0 42.0 -18.6 -1,113.9 -988.9 -140.9 0.0 0.0   Added value %   -14.5% 22.4% 100.0% 0.0% 0.0% -523.6% 0.0% 0.0%   Investments   1,500 0 1,159 0 0 325 -2,984 0   Net sales trend   0.0 1.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   -14.5% 22.4% 100.0% 0.0% 0.0% -523.6% 0.0% 0.0%   EBIT %   -14.5% 22.4% 0.0% 0.0% 0.0% -523.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -129.7% -77.6% 107.0% 0.0% 0.0% -550.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -129.7% -77.6% 107.0% 0.0% 0.0% -550.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   -129.7% -77.6% 107.0% 0.0% 0.0% -550.1% 0.0% 0.0%   ROA %   -1.4% 2.8% -0.8% -27.6% -23.4% -3.1% 0.0% 0.0%   ROI %   -16.8% 33.6% -29.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   -150.4% -116.4% -1.4% -39.4% -33.9% -4.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   8.4% 8.2% -19.2% -37.6% -22.8% -18.9% -100.0% -100.0%   Relative indebtedness %   940.7% 744.6% -18,164.2% 0.0% 0.0% 19,873.0% 550.1% 550.1%   Relative net indebtedness %   948.3% 732.7% -17,878.3% 0.0% 0.0% 19,617.1% 550.1% 550.1%   Net int. bear. debt to EBITDA, %   -52.4% -53.2% 286.0% 0.0% 0.0% 48.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   -0.0 0.0 0.0 0.1 0.1 0.3 0.0 0.0   Current Ratio   -0.0 0.0 0.0 0.1 0.1 0.3 0.0 0.0   Cash and cash equivalent   -11.0 22.4 53.2 0.0 0.0 68.9 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 %   -7.6% 11.9% -376.3% 0.0% 0.0% 5,025.3% 0.0% 0.0%   Net working capital   -1,375.0 -1,375.0 -3,306.2 -4,420.1 -3,522.8 -3,995.8 -74.0 -74.0   Net working capital %   -948.3% -732.7% 17,787.9% 0.0% 0.0% -14,847.7% -275.0% -275.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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