Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selfproperty 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.8% 1.1% 0.7% 0.8% 0.6% 0.8% 7.4% 7.4%   Credit score (0-100)   93 86 95 91 97 90 33 33   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   2,681.0 1,876.6 13,386.4 16,858.5 24,364.4 21,351.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -39.6 -50.5 -47.0 -810 -188 -9.0 0.0 0.0   EBITDA   -39.6 -50.5 -47.0 -810 -188 -9.0 0.0 0.0   EBIT   -39.6 -50.5 -47.0 -810 -188 -9.0 0.0 0.0   Pre-tax profit (PTP)   7,887.2 12,193.9 13,533.0 56,598.0 23,531.0 8,366.0 0.0 0.0   Net earnings   7,906.2 12,221.4 12,966.0 56,631.0 23,478.0 8,226.0 0.0 0.0   Pre-tax profit without non-rec. items   7,887 12,194 13,533 56,598 23,531 8,366 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   32,025 44,247 145,213 201,844 250,929 259,155 152,160 152,160   Interest-bearing liabilities   6,666 12,886 15,974 21,224 21,966 32,319 0.0 0.0   Balance sheet total (assets)   38,701 57,157 161,768 224,635 273,013 291,623 152,160 152,160   Net Debt   6,259 12,834 15,833 21,142 21,911 31,507 -152,160 -152,160     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -39.6 -50.5 -47.0 -810 -188 -9.0 0.0 0.0   Gross profit growth   47.8% -27.4% 6.9% -1,623.4% 76.8% 95.2% 0.0% 0.0%   Employees   1 1 1 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)   38,701 57,157 161,768 224,635 273,013 291,623 152,160 152,160   Balance sheet change%   -37.9% 47.7% 183.0% 38.9% 21.5% 6.8% -47.8% 0.0%   Added value   -39.6 -50.5 -47.0 -810.0 -188.0 -9.0 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 0 0 0 0 0 0   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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% 100.0% 100.0% 100.0% 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 %   15.8% 25.6% 12.6% 29.5% 9.6% 3.2% 0.0% 0.0%   ROI %   15.8% 25.7% 12.7% 29.7% 9.6% 3.2% 0.0% 0.0%   ROE %   28.2% 32.0% 13.7% 32.6% 10.4% 3.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   82.7% 77.4% 89.8% 89.9% 91.9% 88.9% 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, %   -15,806.1% -25,433.8% -33,687.2% -2,610.1% -11,654.8% -350,077.8% 0.0% 0.0%   Gearing %   20.8% 29.1% 11.0% 10.5% 8.8% 12.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 1.0% 2.1% 2.5% 1.8% 2.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.4 0.2 3.5 1.7 1.7 1.3 0.0 0.0   Current Ratio   0.4 0.2 3.5 1.7 1.7 1.3 0.0 0.0   Cash and cash equivalent   407.0 51.9 141.0 82.0 55.0 812.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 38.8 2.3 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   -3,826.6 -10,201.8 41,457.0 15,515.0 15,554.0 8,875.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -40 -50 -47 -810 -188 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -40 -50 -47 -810 -188 -9 0 0   EBIT / employee   -40 -50 -47 -810 -188 -9 0 0   Net earnings / employee   7,906 12,221 12,966 56,631 23,478 8,226 0 0