Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dole Nordic Properties 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% 3.5% 3.5%   Bankruptcy risk   0.9% 0.8% 0.7% 0.7% 0.8% 0.6% 7.2% 7.2%   Credit score (0-100)   91 94 93 93 93 96 34 34   Credit rating   A AA AA AA AA AA BBB BBB   Credit limit (kDKK)   1,532.0 2,136.9 2,492.8 2,797.9 3,008.2 3,383.6 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   5,261 5,526 5,787 5,372 5,274 5,453 0.0 0.0   EBITDA   5,249 5,521 5,777 5,345 5,252 5,169 0.0 0.0   EBIT   5,249 5,521 5,777 5,345 5,252 5,169 0.0 0.0   Pre-tax profit (PTP)   3,568.5 3,895.5 4,264.6 4,447.2 4,137.6 1,499.8 0.0 0.0   Net earnings   2,783.4 3,038.5 3,326.4 3,468.8 3,227.3 1,169.9 0.0 0.0   Pre-tax profit without non-rec. items   3,569 3,896 4,265 4,447 4,138 1,500 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   126,973 123,134 119,295 115,455 111,616 107,776 0.0 0.0   Shareholders equity total   17,859 20,898 24,224 27,693 30,920 32,090 31,965 31,965   Interest-bearing liabilities   108,219 101,050 93,760 86,252 79,070 74,492 0.0 0.0   Balance sheet total (assets)   126,975 123,136 119,350 115,461 111,616 107,780 31,965 31,965   Net Debt   108,219 101,050 93,760 86,252 79,070 74,492 -31,965 -31,965     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   5,261 5,526 5,787 5,372 5,274 5,453 0.0 0.0   Gross profit growth   0.0% 5.0% 4.7% -7.2% -1.8% 3.4% -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)   126,975 123,136 119,350 115,461 111,616 107,780 31,965 31,965   Balance sheet change%   -0.4% -3.0% -3.1% -3.3% -3.3% -3.4% -70.3% 0.0%   Added value   5,249.0 5,521.1 5,777.3 5,344.5 5,251.9 5,168.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,819 -3,839 -3,839 -3,839 -3,839 -3,839 -107,776 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 3.0 4.0 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 (%)   99.8% 99.9% 99.8% 99.5% 99.6% 94.8% 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 %   4.1% 4.4% 4.8% 4.6% 4.6% 4.7% 0.0% 0.0%   ROI %   4.3% 4.4% 4.8% 4.6% 4.7% 4.7% 0.0% 0.0%   ROE %   16.9% 15.7% 14.7% 13.4% 11.0% 3.7% 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 %   14.1% 17.0% 20.3% 24.0% 27.7% 29.8% 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, %   2,061.7% 1,830.3% 1,622.9% 1,613.8% 1,505.5% 1,441.3% 0.0% 0.0%   Gearing %   606.0% 483.5% 387.1% 311.5% 255.7% 232.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.6% 1.6% 1.0% 1.3% 4.8% 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -108,945.2 -101,898.3 -94,563.6 -87,086.4 -79,850.7 -74,672.5 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 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