Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK ABC EJENDOMME 2013 A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.4% 1.1% 1.4% 1.1% 1.1% 1.1% 8.3% 8.1%   Credit score (0-100)   80 85 76 84 82 85 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   126.3 781.7 98.0 715.0 610.5 808.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,553 7,333 6,649 7,852 5,310 4,536 0.0 0.0   EBITDA   6,553 7,333 6,649 7,852 5,310 4,536 0.0 0.0   EBIT   606 1,241 321 2,076 705 1,772 0.0 0.0   Pre-tax profit (PTP)   203.9 921.0 129.3 1,956.1 564.4 1,705.8 0.0 0.0   Net earnings   159.1 692.3 134.6 1,542.1 452.5 1,339.6 0.0 0.0   Pre-tax profit without non-rec. items   204 921 129 1,956 564 1,706 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   34,450 32,378 26,089 17,146 12,447 11,228 0.0 0.0   Shareholders equity total   13,153 13,845 13,980 15,522 15,975 17,314 16,814 16,814   Interest-bearing liabilities   20,321 21,821 18,734 10,767 3,083 1,565 0.0 0.0   Balance sheet total (assets)   38,261 40,568 37,468 31,149 22,574 21,561 16,814 16,814   Net Debt   19,880 18,583 18,485 10,596 2,898 1,223 -16,814 -16,814     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   6,553 7,333 6,649 7,852 5,310 4,536 0.0 0.0   Gross profit growth   -36.7% 11.9% -9.3% 18.1% -32.4% -14.6% -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)   38,261 40,568 37,468 31,149 22,574 21,561 16,814 16,814   Balance sheet change%   -14.6% 6.0% -7.6% -16.9% -27.5% -4.5% -22.0% 0.0%   Added value   6,553.2 7,333.4 6,648.7 7,852.5 6,481.1 4,536.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10,182 -8,164 -12,617 -14,719 -9,304 -3,983 -11,228 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   9.2% 16.9% 4.8% 26.4% 13.3% 39.1% 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 %   1.5% 3.2% 0.8% 6.1% 2.6% 8.0% 0.0% 0.0%   ROI %   1.6% 3.3% 0.9% 6.4% 2.8% 8.6% 0.0% 0.0%   ROE %   1.2% 5.1% 1.0% 10.5% 2.9% 8.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   34.4% 34.1% 37.3% 49.8% 70.8% 80.3% 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, %   303.4% 253.4% 278.0% 134.9% 54.6% 27.0% 0.0% 0.0%   Gearing %   154.5% 157.6% 134.0% 69.4% 19.3% 9.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.7% 0.9% 0.8% 2.0% 2.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.5 0.7 1.3 2.7 3.9 0.0 0.0   Current Ratio   0.3 0.5 0.7 1.3 2.7 3.9 0.0 0.0   Cash and cash equivalent   441.2 3,238.2 248.4 171.6 185.0 342.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -11,426.3 -7,877.0 -4,240.0 3,177.9 6,423.2 7,654.8 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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