Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DYRLUND 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.0% 1.1% 1.2% 1.1% 1.2% 1.4% 7.8% 7.8%   Credit score (0-100)   87 85 80 83 81 79 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   762.9 718.2 469.3 919.7 788.4 256.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,384 1,498 1,628 1,753 3,090 3,426 0.0 0.0   EBITDA   1,384 1,498 1,628 1,753 3,090 3,426 0.0 0.0   EBIT   1,872 1,854 2,626 9,818 4,237 3,949 0.0 0.0   Pre-tax profit (PTP)   1,770.4 1,706.4 2,456.1 9,430.4 3,162.0 2,607.4 0.0 0.0   Net earnings   1,380.6 1,330.6 1,915.9 7,355.6 2,466.3 2,034.6 0.0 0.0   Pre-tax profit without non-rec. items   1,770 1,706 2,456 9,430 3,162 2,607 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   19,992 23,758 32,161 54,967 56,457 77,572 0.0 0.0   Shareholders equity total   12,702 14,032 15,948 23,304 25,770 27,805 27,405 27,405   Interest-bearing liabilities   7,675 9,696 23,456 24,092 24,101 37,256 0.0 0.0   Balance sheet total (assets)   22,917 26,566 42,522 55,257 57,486 77,635 27,405 27,405   Net Debt   6,369 6,964 13,216 23,955 23,142 37,227 -27,405 -27,405     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,384 1,498 1,628 1,753 3,090 3,426 0.0 0.0   Gross profit growth   3.3% 8.3% 8.7% 7.7% 76.3% 10.9% -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)   22,917 26,566 42,522 55,257 57,486 77,635 27,405 27,405   Balance sheet change%   5.7% 15.9% 60.1% 29.9% 4.0% 35.1% -64.7% 0.0%   Added value   1,872.2 1,854.3 2,626.1 9,818.0 4,236.5 3,949.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   543 3,766 8,404 22,805 1,491 21,115 -77,572 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   135.3% 123.8% 161.3% 560.1% 137.1% 115.3% 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 %   8.6% 7.6% 7.6% 20.1% 7.5% 5.9% 0.0% 0.0%   ROI %   8.7% 7.7% 7.7% 20.8% 7.9% 6.3% 0.0% 0.0%   ROE %   11.5% 10.0% 12.8% 37.5% 10.1% 7.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   55.4% 52.8% 37.6% 42.2% 45.0% 35.9% 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, %   460.2% 464.8% 811.8% 1,366.6% 749.0% 1,086.6% 0.0% 0.0%   Gearing %   60.4% 69.1% 147.1% 103.4% 93.5% 134.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.0% 1.0% 1.7% 4.5% 4.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.3 0.8 2.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   3.3 0.8 2.0 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   1,305.9 2,732.8 10,239.4 137.1 958.6 29.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,051.7 -575.7 5,133.6 -8,655.1 -7,395.7 -17,358.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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