Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Superkøb 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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% 1.2% 4.9% 0.9% 1.2% 1.0% 9.2% 9.1%   Credit score (0-100)   80 82 44 88 82 86 27 27   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   40.8 109.4 0.0 525.2 165.1 426.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   911 875 813 811 796 754 0.0 0.0   EBITDA   911 875 813 4,498 796 754 0.0 0.0   EBIT   631 595 -1,608 2,655 498 439 0.0 0.0   Pre-tax profit (PTP)   531.0 549.6 -1,658.2 2,609.0 425.1 301.6 0.0 0.0   Net earnings   401.4 428.7 -1,293.4 2,035.0 331.6 235.2 0.0 0.0   Pre-tax profit without non-rec. items   531 550 -1,658 2,609 425 302 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   10,289 10,009 8,000 9,875 10,287 10,105 0.0 0.0   Shareholders equity total   4,887 5,316 4,022 6,057 6,389 6,624 4,074 4,074   Interest-bearing liabilities   4,019 3,412 3,305 2,500 2,692 4,426 0.0 0.0   Balance sheet total (assets)   10,298 10,023 8,055 9,909 10,601 12,708 4,074 4,074   Net Debt   4,019 3,408 3,260 2,475 2,409 4,240 -4,074 -4,074     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   911 875 813 811 796 754 0.0 0.0   Gross profit growth   0.0% -3.9% -7.1% -0.2% -1.9% -5.3% -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)   10,298 10,023 8,055 9,909 10,601 12,708 4,074 4,074   Balance sheet change%   0.0% -2.7% -19.6% 23.0% 7.0% 19.9% -67.9% 0.0%   Added value   910.5 875.1 813.3 4,498.5 2,341.6 753.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,009 -560 -4,430 31 115 -497 -10,105 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   69.3% 68.0% -197.7% 327.2% 62.6% 58.2% 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 %   6.1% 5.9% -17.8% 29.6% 4.9% 4.0% 0.0% 0.0%   ROI %   6.3% 6.0% -18.1% 30.0% 5.0% 4.0% 0.0% 0.0%   ROE %   8.2% 8.4% -27.7% 40.4% 5.3% 3.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   47.5% 53.0% 49.9% 61.1% 60.3% 52.1% 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, %   441.4% 389.4% 400.8% 55.0% 302.8% 562.6% 0.0% 0.0%   Gearing %   82.2% 64.2% 82.2% 41.3% 42.1% 66.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 1.2% 1.5% 1.6% 3.1% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.2 6.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.2 6.7 0.0 0.0   Cash and cash equivalent   0.0 4.1 45.4 24.5 282.8 185.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,669.5 -1,392.4 -1,501.9 -1,298.7 -1,564.4 2,215.8 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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