Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET PUKUFFIK 6 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.0% 1.3% 1.1% 1.1% 1.3% 1.7% 11.7% 10.1%   Credit score (0-100)   0 82 85 83 80 72 19 24   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   0.0 21.3 65.4 69.4 39.9 2.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 935 940 954 969 986 0.0 0.0   EBITDA   0.0 865 778 705 631 609 0.0 0.0   EBIT   0.0 653 566 493 419 397 0.0 0.0   Pre-tax profit (PTP)   0.0 377.6 306.6 252.9 175.6 173.8 0.0 0.0   Net earnings   0.0 256.7 696.8 184.7 191.2 121.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 378 307 253 176 174 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 10,377 10,165 9,953 9,741 9,529 0.0 0.0   Shareholders equity total   0.0 846 1,543 1,728 1,878 1,999 1,858 1,858   Interest-bearing liabilities   0.0 6,272 5,966 5,525 5,195 4,872 0.0 0.0   Balance sheet total (assets)   0.0 10,393 10,188 10,038 9,741 9,538 1,858 1,858   Net Debt   0.0 6,272 5,966 5,462 5,195 4,872 -1,858 -1,858     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 935 940 954 969 986 0.0 0.0   Gross profit growth   0.0% 0.0% 0.5% 1.5% 1.6% 1.8% -100.0% 0.0%   Employees   0 0 0 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)   0 10,393 10,188 10,038 9,741 9,538 1,858 1,858   Balance sheet change%   0.0% 0.0% -2.0% -1.5% -3.0% -2.1% -80.5% 0.0%   Added value   0.0 865.0 778.1 704.7 630.5 608.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 10,165 -424 -424 -424 -424 -9,529 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 69.8% 60.2% 51.7% 43.2% 40.3% 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 %   0.0% 6.3% 5.5% 4.9% 4.2% 4.1% 0.0% 0.0%   ROI %   0.0% 6.5% 5.7% 5.1% 4.4% 4.2% 0.0% 0.0%   ROE %   0.0% 30.3% 58.3% 11.3% 10.6% 6.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 8.1% 15.1% 17.2% 19.3% 21.0% 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, %   0.0% 725.1% 766.8% 775.2% 823.9% 800.3% 0.0% 0.0%   Gearing %   0.0% 741.3% 386.7% 319.8% 276.6% 243.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.8% 4.2% 4.2% 4.5% 4.4% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 62.2 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 -396.1 -320.5 -651.0 -717.7 -807.5 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 705 631 609 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 705 631 609 0 0   EBIT / employee   0 0 0 493 419 397 0 0   Net earnings / employee   0 0 0 185 191 121 0 0