Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danas 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.0% 3.2% 1.5% 1.4% 11.1% 4.4% 18.3% 18.3%   Credit score (0-100)   59 57 77 76 21 46 8 8   Credit rating   BBB BBB A A BB BBB B B   Credit limit (kDKK)   0.0 0.0 8.5 14.9 -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)  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   169 54.6 56.0 121 -161 -1,880 0.0 0.0   EBITDA   169 54.6 56.0 15.6 -4,136 -2,092 0.0 0.0   EBIT   169 54.6 606 791 -6,676 -2,092 0.0 0.0   Pre-tax profit (PTP)   167.3 34.2 447.4 517.6 -7,271.2 -2,885.7 0.0 0.0   Net earnings   132.7 24.0 342.2 403.1 -6,744.0 -2,858.6 0.0 0.0   Pre-tax profit without non-rec. items   167 34.2 447 518 -7,271 -2,886 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   1,200 1,200 9,638 16,371 15,185 15,185 0.0 0.0   Shareholders equity total   1,239 1,131 1,474 1,877 -4,867 274 193 193   Interest-bearing liabilities   0.0 62.5 8,096 13,749 19,465 11,727 0.0 0.0   Balance sheet total (assets)   1,377 1,254 9,814 16,636 18,531 15,896 193 193   Net Debt   -148 50.2 7,990 13,513 16,359 11,683 -193 -193     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   169 54.6 56.0 121 -161 -1,880 0.0 0.0   Gross profit growth   -51.7% -67.6% 2.5% 116.7% 0.0% -1,069.6% 0.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,377 1,254 9,814 16,636 18,531 15,896 193 193   Balance sheet change%   -15.5% -8.9% 682.3% 69.5% 11.4% -14.2% -98.8% 0.0%   Added value   168.7 54.6 606.0 790.6 -6,676.3 -2,092.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 8,438 6,733 -1,186 0 -15,185 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 5.0 -1.0 -2.0 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 (%)   100.0% 100.0% 1,082.8% 651.9% 4,152.9% 111.3% 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 %   11.2% 4.1% 11.0% 6.0% -33.4% -10.6% 0.0% 0.0%   ROI %   12.7% 4.4% 11.0% 6.2% -37.7% -13.2% 0.0% 0.0%   ROE %   11.0% 2.0% 26.3% 24.1% -66.1% -30.4% 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 %   90.0% 90.2% 15.0% 11.3% -20.8% 1.7% 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, %   -87.9% 92.0% 14,277.0% 86,877.9% -395.5% -558.5% 0.0% 0.0%   Gearing %   0.0% 5.5% 549.4% 732.6% -399.9% 4,276.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 65.1% 3.9% 2.5% 3.6% 5.1% 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   1.3 0.7 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   1.3 0.7 0.0 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   148.2 12.3 106.2 236.3 3,105.8 43.3 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   41.0 -20.0 -7,988.0 -14,196.0 -19,996.5 -14,760.6 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  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 0 791 -6,676 -2,092 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 16 -4,136 -2,092 0 0   EBIT / employee   0 0 0 791 -6,676 -2,092 0 0   Net earnings / employee   0 0 0 403 -6,744 -2,859 0 0