Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REMLOD 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 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% 1.1% 1.1%   Bankruptcy risk   1.5% 1.2% 1.0% 1.1% 1.6% 1.3% 11.0% 11.0%   Credit score (0-100)   78 84 85 84 73 79 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   12.6 125.3 225.1 193.6 7.0 80.4 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   527 446 482 288 115 228 0.0 0.0   EBITDA   381 381 398 211 41.3 201 0.0 0.0   EBIT   381 381 398 211 41.3 201 0.0 0.0   Pre-tax profit (PTP)   284.0 240.8 433.7 79.1 -24.4 -93.2 0.0 0.0   Net earnings   221.5 187.8 334.6 51.6 -19.0 -97.4 0.0 0.0   Pre-tax profit without non-rec. items   284 241 434 79.1 -24.4 -93.2 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   10,248 10,248 10,231 10,248 10,248 10,248 0.0 0.0   Shareholders equity total   3,638 3,825 4,160 4,245 4,243 4,163 856 856   Interest-bearing liabilities   5,576 5,424 5,339 5,427 5,536 5,777 0.0 0.0   Balance sheet total (assets)   10,269 10,396 10,507 10,750 10,832 10,780 856 856   Net Debt   5,576 5,323 5,064 5,040 5,084 5,276 -856 -856     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   527 446 482 288 115 228 0.0 0.0   Gross profit growth   129.3% -15.5% 8.2% -40.4% -60.1% 98.9% -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)   10,269 10,396 10,507 10,750 10,832 10,780 856 856   Balance sheet change%   -0.3% 1.2% 1.1% 2.3% 0.8% -0.5% -92.1% 0.0%   Added value   380.6 381.3 397.9 211.4 41.3 201.3 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 -17 -17 17 0 -10,164 -68   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  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 (%)   72.2% 85.6% 82.5% 73.5% 36.0% 88.3% 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 %   3.7% 3.7% 4.7% 1.4% 0.6% 2.4% 0.0% 0.0%   ROI %   3.8% 3.9% 4.7% 1.4% 0.6% 2.4% 0.0% 0.0%   ROE %   6.3% 5.0% 8.4% 1.2% -0.4% -2.3% 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 %   32.5% 36.8% 39.6% 39.5% 39.2% 38.6% 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, %   1,465.1% 1,396.2% 1,272.8% 2,384.1% 12,314.1% 2,621.2% 0.0% 0.0%   Gearing %   153.3% 141.8% 128.3% 127.8% 130.5% 138.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.6% 1.0% 1.3% 1.5% 6.2% 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   0.0 0.5 0.3 0.4 0.4 0.3 0.0 0.0   Current Ratio   0.0 0.5 0.3 0.4 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.0 101.1 275.1 387.1 452.5 500.4 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   -1,235.6 -171.1 -536.4 -718.6 -1,055.2 -1,427.3 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