Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TR ULDAHL 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% 0.3% 0.3%   Bankruptcy risk   3.2% 1.6% 2.2% 1.3% 1.1% 1.1% 9.1% 9.1%   Credit score (0-100)   57 76 66 80 83 83 27 27   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.0 1.1 0.0 17.2 75.3 330.1 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   254 541 567 1,494 2,525 6,278 0.0 0.0   EBITDA   254 541 567 1,494 2,525 6,238 0.0 0.0   EBIT   3.5 138 164 716 1,081 4,646 0.0 0.0   Pre-tax profit (PTP)   -77.0 32.9 -83.7 183.5 1,352.5 3,307.1 0.0 0.0   Net earnings   -80.2 60.3 -107.7 186.5 1,079.3 2,973.4 0.0 0.0   Pre-tax profit without non-rec. items   -77.0 32.9 -83.7 184 1,353 3,307 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   4,046 15,395 15,284 48,042 55,387 62,991 0.0 0.0   Shareholders equity total   59.8 120 12.4 199 1,278 4,252 4,172 4,172   Interest-bearing liabilities   4,000 15,915 15,429 48,205 45,395 52,779 0.0 0.0   Balance sheet total (assets)   4,201 16,494 15,988 48,844 55,930 67,700 4,172 4,172   Net Debt   3,953 15,308 15,128 47,834 45,395 52,391 -4,172 -4,172     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   254 541 567 1,494 2,525 6,278 0.0 0.0   Gross profit growth   11.6% 113.3% 4.7% 163.6% 69.0% 148.7% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 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)   4,201 16,494 15,988 48,844 55,930 67,700 4,172 4,172   Balance sheet change%   -2.3% 292.6% -3.1% 205.5% 14.5% 21.0% -93.8% 0.0%   Added value   253.8 541.3 566.6 1,493.8 1,859.0 6,237.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -501 10,946 -514 31,980 5,901 6,012 -62,991 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 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 (%)   1.4% 25.6% 28.9% 47.9% 42.8% 74.0% 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% 1.4% 1.1% 2.2% 4.6% 7.5% 0.0% 0.0%   ROI %   0.1% 1.4% 1.1% 2.2% 5.0% 8.9% 0.0% 0.0%   ROE %   -80.2% 67.0% -162.6% 176.5% 146.1% 107.5% 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 %   96.6% 25.0% 25.1% 18.8% 18.4% 19.6% 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, %   1,557.6% 2,828.1% 2,669.9% 3,202.1% 1,797.9% 839.9% 0.0% 0.0%   Gearing %   6,687.8% 13,248.1% 124,537.4% 24,239.7% 3,551.7% 1,241.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.1% 1.6% 1.7% 2.2% 2.7% 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   2.1 0.3 0.2 0.6 0.3 2.0 0.0 0.0   Current Ratio   2.1 0.3 0.2 0.6 0.3 2.1 0.0 0.0   Cash and cash equivalent   46.7 607.1 300.9 371.5 0.0 387.9 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   82.8 -2,281.0 -2,702.9 -476.5 -1,475.5 2,479.8 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 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 6,238 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 6,238 0 0   EBIT / employee   0 0 0 0 0 4,646 0 0   Net earnings / employee   0 0 0 0 0 2,973 0 0