Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Apart Ejendomme 10 -A-2 A/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  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   1.3% 1.2% 1.2% 3.7% 1.1% 1.1% 7.7% 7.7%   Credit score (0-100)   82 81 80 51 83 85 32 32   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   335.6 415.7 998.5 0.0 1,146.2 1,272.5 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   2,160 2,111 17,070 -3,749 2,061 2,290 0.0 0.0   EBITDA   2,160 2,111 17,070 -3,749 2,061 2,290 0.0 0.0   EBIT   2,160 2,111 32,133 -9,432 2,245 2,629 0.0 0.0   Pre-tax profit (PTP)   1,620.1 1,588.5 16,534.0 -4,566.6 1,205.1 1,435.4 0.0 0.0   Net earnings   1,263.6 1,239.1 12,706.1 -3,562.0 940.0 1,119.6 0.0 0.0   Pre-tax profit without non-rec. items   1,620 1,589 31,598 -10,250 1,389 1,775 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   57,355 57,355 72,500 68,810 69,670 72,330 0.0 0.0   Shareholders equity total   16,603 17,842 30,548 26,086 27,026 28,146 26,546 26,546   Interest-bearing liabilities   42,228 41,870 41,514 42,697 42,336 41,974 0.0 0.0   Balance sheet total (assets)   61,247 62,196 78,098 74,418 74,892 76,394 26,546 26,546   Net Debt   40,357 39,468 39,712 41,799 41,300 41,974 -26,546 -26,546     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   2,160 2,111 17,070 -3,749 2,061 2,290 0.0 0.0   Gross profit growth   9.9% -2.3% 708.7% 0.0% 0.0% 11.1% -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)   61,247 62,196 78,098 74,418 74,892 76,394 26,546 26,546   Balance sheet change%   1.8% 1.5% 25.6% -4.7% 0.6% 2.0% -65.3% 0.0%   Added value   2,159.9 2,110.7 32,133.4 -9,432.1 2,244.8 2,629.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   419 0 15,145 -3,690 860 2,660 -72,330 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 -1.0 1.0 2.0 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 (%)   100.0% 100.0% 188.2% 251.6% 108.9% 114.8% 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 %   3.6% 3.5% 45.9% -12.1% 3.1% 3.6% 0.0% 0.0%   ROI %   3.7% 3.6% 46.6% -12.2% 3.1% 3.6% 0.0% 0.0%   ROE %   7.9% 7.2% 52.5% -12.6% 3.5% 4.1% 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 %   27.1% 28.7% 39.1% 35.1% 36.1% 36.8% 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, %   1,868.5% 1,869.9% 232.6% -1,114.9% 2,003.8% 1,833.3% 0.0% 0.0%   Gearing %   254.3% 234.7% 135.9% 163.7% 156.6% 149.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.4% 1.4% 2.5% 2.2% 2.2% 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   5.7 2.7 10.3 5.0 5.8 2.2 0.0 0.0   Current Ratio   5.7 2.7 10.3 5.0 5.8 2.2 0.0 0.0   Cash and cash equivalent   1,870.5 2,401.7 1,802.3 898.1 1,036.1 0.2 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   3,211.2 3,041.1 5,054.0 4,490.1 4,326.0 2,238.9 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 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