Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rødovre City 2 P/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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   5.1% 19.1% 11.4% 1.8% 0.6% 1.1% 7.4% 7.4%   Credit score (0-100)   45 7 21 70 96 82 33 33   Credit rating   BBB B BB A AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 122.5 22,695.1 7,921.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -103 -505 -1,449 2,406 17,701 41,442 0.0 0.0   EBITDA   -103 -505 -1,449 2,406 17,701 41,442 0.0 0.0   EBIT   -103 -505 -1,449 -4,176 2,134 18,734 0.0 0.0   Pre-tax profit (PTP)   -103.5 -507.3 -1,504.4 -10,494.8 3,768.2 -37,905.9 0.0 0.0   Net earnings   425.2 -31,856.5 -1,504.4 -10,494.8 3,768.2 -37,905.9 0.0 0.0   Pre-tax profit without non-rec. items   -103 -507 -1,504 -10,495 3,768 -37,906 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 419,448 877,060 1,100,319 0.0 0.0   Shareholders equity total   -94.3 183,919 185,415 200,750 209,518 171,613 171,154 171,154   Interest-bearing liabilities   127,581 49,536 296,304 726,549 911,290 964,791 0.0 0.0   Balance sheet total (assets)   133,858 239,761 513,551 949,310 1,152,102 1,173,762 171,154 171,154   Net Debt   127,221 46,614 288,954 700,914 862,477 914,797 -171,154 -171,154     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -103 -505 -1,449 2,406 17,701 41,442 0.0 0.0   Gross profit growth   -350.9% -387.8% -187.0% 0.0% 635.8% 134.1% -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)   133,858 239,761 513,551 949,310 1,152,102 1,173,762 171,154 171,154   Balance sheet change%   29.0% 79.1% 114.2% 84.9% 21.4% 1.9% -85.4% 0.0%   Added value   -103.5 -504.8 -1,448.8 2,405.8 8,715.9 41,441.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 412,866 442,045 200,551 -1,100,319 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 100.0% 100.0% -173.6% 12.1% 45.2% 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 %   -0.1% -0.3% -0.4% -0.6% 2.2% 1.9% 0.0% 0.0%   ROI %   -0.1% -0.3% -0.4% -0.6% 2.3% 2.0% 0.0% 0.0%   ROE %   0.4% -20.0% -0.8% -5.4% 1.8% -19.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -0.1% 76.7% 36.1% 21.1% 18.2% 14.6% 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, %   -122,925.2% -9,233.9% -19,944.1% 29,134.6% 4,872.4% 2,207.4% 0.0% 0.0%   Gearing %   -135,281.7% 26.9% 159.8% 361.9% 434.9% 562.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.2% 2.4% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.6 0.4 1.2 1.2 0.1 0.0 0.0   Current Ratio   1.0 38.0 13.7 18.1 3.8 0.1 0.0 0.0   Cash and cash equivalent   360.0 2,921.8 7,350.0 25,634.7 48,812.7 49,994.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   127.6 233,455.1 475,941.1 500,665.3 201,747.7 -928,706.1 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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