Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PD 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 1.5% 1.7% 1.7% 3.1% 1.3% 11.4% 11.4%   Credit score (0-100)   70 77 72 73 56 80 21 21   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   0.1 17.8 3.2 4.9 0.0 55.5 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   850 1,266 1,073 1,075 501 985 0.0 0.0   EBITDA   850 1,266 1,073 935 373 843 0.0 0.0   EBIT   779 1,266 1,073 1,427 -357 1,043 0.0 0.0   Pre-tax profit (PTP)   471.0 827.7 484.2 842.9 -303.0 542.3 0.0 0.0   Net earnings   361.5 661.5 377.6 657.4 -229.7 423.0 0.0 0.0   Pre-tax profit without non-rec. items   471 828 484 843 -303 542 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   18,277 23,895 28,160 25,330 24,600 24,800 0.0 0.0   Shareholders equity total   491 2,313 2,691 3,349 3,119 3,542 3,492 3,492   Interest-bearing liabilities   17,816 21,633 24,716 24,653 21,554 20,903 0.0 0.0   Balance sheet total (assets)   18,780 24,821 28,319 29,213 25,545 25,106 3,492 3,492   Net Debt   17,407 20,753 24,604 24,566 20,627 20,678 -3,492 -3,492     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   850 1,266 1,073 1,075 501 985 0.0 0.0   Gross profit growth   89.6% 49.0% -15.2% 0.2% -53.4% 96.6% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   -100.0% 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)   18,780 24,821 28,319 29,213 25,545 25,106 3,492 3,492   Balance sheet change%   17.1% 32.2% 14.1% 3.2% -12.6% -1.7% -86.1% 0.0%   Added value   849.6 1,266.3 1,073.3 1,427.1 -357.2 1,042.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,582 5,618 4,265 -2,830 -730 200 -24,800 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 -1.0 1.0 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 (%)   91.7% 100.0% 100.0% 132.8% -71.3% 105.9% 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 %   4.5% 5.9% 4.0% 5.0% 1.1% 4.2% 0.0% 0.0%   ROI %   4.6% 6.1% 4.1% 5.1% 1.1% 4.3% 0.0% 0.0%   ROE %   116.6% 47.2% 15.1% 21.8% -7.1% 12.7% 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 %   2.6% 9.3% 9.5% 11.5% 12.2% 14.1% 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, %   2,048.8% 1,638.9% 2,292.3% 2,627.3% 5,533.4% 2,454.3% 0.0% 0.0%   Gearing %   3,629.3% 935.1% 918.4% 736.2% 691.1% 590.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.3% 2.5% 2.4% 2.6% 2.4% 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   0.1 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.3 0.1 0.0 0.0 0.0   Cash and cash equivalent   409.1 880.6 112.2 87.4 927.0 225.6 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   -8,706.8 -9,193.7 -10,358.0 -7,283.3 -10,563.1 -10,717.9 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 1,427 -357 1,043 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 935 373 843 0 0   EBIT / employee   0 0 0 1,427 -357 1,043 0 0   Net earnings / employee   0 0 0 657 -230 423 0 0