Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

United Denmark 2021 B Propco 3 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 N/A 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 1.4% 0.9% 2.3% 2.9% 1.4% 11.6% 11.6%   Credit score (0-100)   0 80 89 64 58 77 21 21   Credit rating   N/A A A BBB BBB A BB BB   Credit limit (kDKK)   0.0 248.6 3,071.3 0.2 0.0 32.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 534 3,529 2,414 3,463 3,874 0.0 0.0   EBITDA   0.0 534 3,529 2,147 3,356 3,874 0.0 0.0   EBIT   0.0 21,699 19,824 2,147 3,356 3,874 0.0 0.0   Pre-tax profit (PTP)   0.0 21,596.4 19,170.9 -3,686.4 -6,750.3 225.5 0.0 0.0   Net earnings   0.0 16,835.6 14,945.3 -3,024.4 -5,242.9 -454.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 21,596 19,171 -3,686 -6,750 226 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 55,000 75,000 70,000 62,670 63,720 0.0 0.0   Shareholders equity total   0.0 16,886 31,831 6,507 1,264 810 760 760   Interest-bearing liabilities   0.0 31,942 34,002 57,839 58,107 57,630 0.0 0.0   Balance sheet total (assets)   0.0 56,560 78,111 77,259 69,670 68,298 760 760   Net Debt   0.0 31,942 31,900 51,488 53,647 55,270 -760 -760     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 534 3,529 2,414 3,463 3,874 0.0 0.0   Gross profit growth   0.0% 0.0% 560.9% -31.6% 43.5% 11.9% -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)   0 56,560 78,111 77,259 69,670 68,298 760 760   Balance sheet change%   0.0% 0.0% 38.1% -1.1% -9.8% -2.0% -98.9% 0.0%   Added value   0.0 21,698.8 19,824.1 2,146.8 3,355.6 3,874.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 55,000 20,000 -5,000 -7,330 1,050 -63,720 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 4,062.9% 561.7% 88.9% 96.9% 100.0% 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 %   0.0% 38.4% 29.4% -3.9% -7.6% 7.3% 0.0% 0.0%   ROI %   0.0% 39.6% 30.7% -4.1% -7.9% 7.4% 0.0% 0.0%   ROE %   0.0% 99.7% 61.4% -15.8% -134.9% -43.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 29.9% 39.7% 8.4% 1.8% 1.2% 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, %   0.0% 5,980.8% 903.8% 2,398.4% 1,598.7% 1,426.6% 0.0% 0.0%   Gearing %   0.0% 189.2% 106.8% 888.9% 4,598.5% 7,118.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.6% 2.0% 1.4% 2.0% 8.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.0 0.1 0.1 0.4 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.4 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,102.8 6,351.2 4,459.9 2,359.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -32,156.9 -34,479.9 -53,598.3 -9,193.4 525.5 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 N/A 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