Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SABIR EJENDOMME 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.6% 1.3% 1.3% 1.0% 1.0% 1.4% 9.5% 9.4%   Credit score (0-100)   77 82 81 85 86 76 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6.1 50.2 43.9 165.0 162.0 33.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   593 423 520 548 725 487 0.0 0.0   EBITDA   593 423 520 548 725 487 0.0 0.0   EBIT   351 182 278 303 434 189 0.0 0.0   Pre-tax profit (PTP)   160.9 30.2 160.8 175.9 255.4 22.0 0.0 0.0   Net earnings   126.0 23.1 125.7 137.1 199.1 17.1 0.0 0.0   Pre-tax profit without non-rec. items   161 30.2 161 176 255 22.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   8,979 8,810 11,021 12,018 11,727 13,619 0.0 0.0   Shareholders equity total   2,198 2,222 2,347 2,484 2,684 4,701 3,715 3,715   Interest-bearing liabilities   5,535 6,475 7,643 8,867 8,400 8,258 0.0 0.0   Balance sheet total (assets)   9,079 9,778 11,113 12,570 12,055 13,787 3,715 3,715   Net Debt   5,435 5,520 7,557 8,341 8,113 8,111 -3,715 -3,715     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   593 423 520 548 725 487 0.0 0.0   Gross profit growth   66.3% -28.7% 22.9% 5.5% 32.3% -32.8% -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)   9,079 9,778 11,113 12,570 12,055 13,787 3,715 3,715   Balance sheet change%   3.0% 7.7% 13.7% 13.1% -4.1% 14.4% -73.1% 0.0%   Added value   593.0 422.6 519.6 548.3 679.8 487.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   104 -410 1,865 960 -687 1,595 -12,863 -860   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   59.2% 43.0% 53.5% 55.2% 59.9% 38.9% 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 %   3.9% 1.9% 2.7% 2.6% 3.5% 1.5% 0.0% 0.0%   ROI %   4.1% 2.0% 2.7% 2.7% 3.7% 1.5% 0.0% 0.0%   ROE %   5.9% 1.0% 5.5% 5.7% 7.7% 0.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   24.5% 22.7% 21.1% 19.8% 22.3% 34.2% 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, %   916.4% 1,306.0% 1,454.4% 1,521.2% 1,118.6% 1,664.9% 0.0% 0.0%   Gearing %   251.8% 291.5% 325.6% 356.9% 313.0% 175.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.5% 1.7% 1.5% 2.1% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.2 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   100.1 955.4 86.0 526.0 287.1 147.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -5,346.8 -5,444.0 -7,835.1 -8,790.7 -8,406.3 -8,385.4 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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