Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Pårupvej 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.1% 2.0% 6.9% 2.9% 3.5% 1.7% 17.8% 17.8%   Credit score (0-100)   86 70 35 57 53 71 8 8   Credit rating   A A BBB BBB BBB A B B   Credit limit (kDKK)   52.8 0.1 -0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   633 568 177 130 72.4 159 0.0 0.0   EBITDA   633 40.3 -666 113 72.4 159 0.0 0.0   EBIT   544 -38.0 -704 93.7 53.5 140 0.0 0.0   Pre-tax profit (PTP)   445.3 -131.3 -735.6 69.0 52.7 139.2 0.0 0.0   Net earnings   292.1 -235.7 -765.6 49.1 39.0 106.3 0.0 0.0   Pre-tax profit without non-rec. items   445 -131 -736 69.0 52.7 139 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   4,178 2,167 860 841 822 804 0.0 0.0   Shareholders equity total   871 635 -131 -81.4 -42.5 63.8 13.8 13.8   Interest-bearing liabilities   3,649 3,878 1,523 1,098 954 967 0.0 0.0   Balance sheet total (assets)   4,677 4,632 1,476 1,061 975 1,084 13.8 13.8   Net Debt   3,575 3,724 1,452 1,000 894 822 -13.8 -13.8     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   633 568 177 130 72.4 159 0.0 0.0   Gross profit growth   1.1% -10.3% -68.9% -26.4% -44.4% 119.6% -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)   4,677 4,632 1,476 1,061 975 1,084 14 14   Balance sheet change%   9.6% -1.0% -68.1% -28.1% -8.1% 11.1% -98.7% 0.0%   Added value   632.8 40.3 -666.4 112.6 72.4 158.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -102 -2,090 -1,345 -38 -38 -38 -804 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   86.0% -6.7% -398.6% 72.0% 73.9% 88.1% 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 %   12.3% -0.4% -21.0% 7.5% 5.0% 13.3% 0.0% 0.0%   ROI %   12.7% -0.4% -21.7% 7.9% 5.3% 14.1% 0.0% 0.0%   ROE %   40.3% -31.3% -72.5% 3.9% 3.8% 20.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   18.6% 13.7% -8.1% -7.1% -4.2% 5.9% 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, %   564.9% 9,238.7% -217.9% 887.9% 1,235.4% 517.1% 0.0% 0.0%   Gearing %   419.0% 610.6% -1,166.3% -1,348.1% -2,244.2% 1,516.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.0% 2.9% 2.6% 0.1% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   3.2 20.7 6.4 4.1 2.4 5.3 0.0 0.0   Current Ratio   3.2 20.7 6.4 4.1 2.4 5.3 0.0 0.0   Cash and cash equivalent   73.7 153.2 71.2 97.9 59.4 145.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   341.1 2,345.7 447.6 140.3 88.6 227.5 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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