Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK Resi Propco Åboulevard 48 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   4.4% 6.2% 3.8% 6.5% 4.3% 4.3% 15.9% 15.9%   Credit score (0-100)   48 38 49 36 47 48 12 12   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   380 124 760 338 615 1,037 0.0 0.0   EBITDA   380 124 760 338 615 1,037 0.0 0.0   EBIT   -40.9 -295 347 -95.6 159 561 0.0 0.0   Pre-tax profit (PTP)   -703.4 -1,034.6 -330.6 -939.8 -1,430.6 -681.8 0.0 0.0   Net earnings   -896.0 -1,031.5 -330.6 -939.8 -1,420.2 -681.8 0.0 0.0   Pre-tax profit without non-rec. items   -703 -1,035 -331 -940 -1,431 -682 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   23,583 23,103 22,818 22,058 22,038 22,269 0.0 0.0   Shareholders equity total   -3,018 -4,050 -4,380 -5,320 -2,746 -3,607 -3,302 -3,302   Interest-bearing liabilities   32,743 31,794 32,144 32,343 29,308 30,581 3,302 3,302   Balance sheet total (assets)   31,441 28,831 28,690 28,110 28,317 28,624 0.0 0.0   Net Debt   30,518 31,794 32,144 32,324 29,304 30,577 3,302 3,302     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   380 124 760 338 615 1,037 0.0 0.0   Gross profit growth   -21.8% -67.5% 514.9% -55.5% 82.1% 68.7% -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)   31,441 28,831 28,690 28,110 28,317 28,624 0 0   Balance sheet change%   8.9% -8.3% -0.5% -2.0% 0.7% 1.1% -100.0% 0.0%   Added value   379.9 123.5 759.7 337.7 592.3 1,037.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 -898 -698 -1,193 -475 -246 -22,269 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 1.0 2.0 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 (%)   -10.8% -238.8% 45.7% -28.3% 25.9% 54.1% 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 %   0.4% -0.5% 1.4% 0.1% 0.9% 2.2% 0.0% 0.0%   ROI %   0.4% -0.5% 1.5% 0.1% 1.0% 2.3% 0.0% 0.0%   ROE %   -3.0% -3.4% -1.1% -3.3% -5.0% -2.4% 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 %   -8.9% -12.5% -13.5% -16.2% -9.0% -11.4% -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, %   8,034.2% 25,733.9% 4,231.3% 9,571.6% 4,765.6% 2,947.8% 0.0% 0.0%   Gearing %   -1,084.8% -785.1% -733.8% -607.9% -1,067.1% -847.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.7% 2.5% 3.0% 5.6% 4.6% 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   2.0 3.4 3.4 0.2 2.1 1.7 0.0 0.0   Current Ratio   1.9 2.6 2.5 0.2 1.7 1.5 0.0 0.0   Cash and cash equivalent   2,225.0 0.0 0.0 18.7 3.9 4.2 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   3,631.6 3,564.1 3,538.8 -27,378.0 2,617.3 2,021.5 -1,651.1 -1,651.1   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 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