Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Apart Ejendomme 4 -A-1 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.3% 1.5% 2.1% 1.1% 1.1% 7.8% 7.7%   Credit score (0-100)   79 80 75 66 83 85 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   115.0 267.0 233.1 1.4 1,353.0 1,314.0 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   2,550 2,673 26,224 -1,346 3,169 2,609 0.0 0.0   EBITDA   2,550 2,673 26,224 -1,346 3,169 2,609 0.0 0.0   EBIT   2,550 2,673 49,791 -3,051 3,879 2,676 0.0 0.0   Pre-tax profit (PTP)   1,675.7 1,827.7 25,416.6 -1,290.0 1,717.9 1,173.6 0.0 0.0   Net earnings   1,307.1 1,425.6 19,830.7 -1,012.0 1,337.8 915.4 0.0 0.0   Pre-tax profit without non-rec. items   1,676 1,828 48,984 -2,995 2,428 1,240 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   73,452 73,743 97,975 96,270 96,980 97,580 0.0 0.0   Shareholders equity total   15,808 17,077 37,255 26,600 27,937 28,853 24,653 24,653   Interest-bearing liabilities   54,578 54,001 53,438 61,427 61,224 61,019 0.0 0.0   Balance sheet total (assets)   78,587 79,552 103,772 102,104 101,284 101,911 24,653 24,653   Net Debt   52,967 52,354 52,077 60,144 60,910 60,958 -24,653 -24,653     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   2,550 2,673 26,224 -1,346 3,169 2,609 0.0 0.0   Gross profit growth   -8.4% 4.8% 881.1% 0.0% 0.0% -17.7% -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)   78,587 79,552 103,772 102,104 101,284 101,911 24,653 24,653   Balance sheet change%   1.4% 1.2% 30.4% -1.6% -0.8% 0.6% -75.8% 0.0%   Added value   2,549.6 2,673.0 49,791.0 -3,051.0 3,878.8 2,675.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   745 290 24,232 -1,705 710 600 -97,580 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 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 (%)   100.0% 100.0% 189.9% 226.7% 122.4% 102.5% 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 %   3.4% 3.5% 54.4% -0.7% 3.9% 2.7% 0.0% 0.0%   ROI %   3.4% 3.6% 55.8% -0.7% 4.0% 2.8% 0.0% 0.0%   ROE %   8.5% 8.7% 73.0% -3.2% 4.9% 3.2% 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 %   20.1% 21.5% 35.9% 26.1% 27.6% 28.3% 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, %   2,077.5% 1,958.6% 198.6% -4,468.3% 1,922.2% 2,336.3% 0.0% 0.0%   Gearing %   345.3% 316.2% 143.4% 230.9% 219.1% 211.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.7% 1.7% 3.9% 2.5% 2.5% 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   5.1 2.4 2.4 2.0 5.3 5.7 0.0 0.0   Current Ratio   5.1 2.4 2.4 2.0 5.3 5.7 0.0 0.0   Cash and cash equivalent   1,610.9 1,646.2 1,360.6 1,282.8 314.1 60.9 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   4,119.4 3,396.9 3,388.3 2,874.4 3,493.2 3,576.6 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 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