Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØSTERGADE KVARTER INVEST 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   1.2% 1.1% 2.2% 11.1% 29.9% 35.8% 17.5% 17.5%   Credit score (0-100)   83 85 66 21 1 0 9 9   Credit rating   A A BBB BB C C B B   Credit limit (kDKK)   181.4 343.0 0.3 0.0 -0.0 0.0 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   182 217 185 48.5 -31.2 -21.7 0.0 0.0   EBITDA   182 217 185 48.5 -31.2 -21.7 0.0 0.0   EBIT   182 217 185 48.5 -31.2 278 0.0 0.0   Pre-tax profit (PTP)   -89.2 -25.2 -1,376.1 -129.0 -43.9 277.4 0.0 0.0   Net earnings   -69.6 -19.6 -1,058.0 -100.6 -34.2 215.4 0.0 0.0   Pre-tax profit without non-rec. items   -89.2 -25.2 -1,376 -129 -43.9 277 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   20,000 20,000 19,200 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,429 8,410 7,352 -49.0 -83.2 132 52.2 52.2   Interest-bearing liabilities   9,485 9,485 9,485 2,083 0.0 0.0 0.0 0.0   Balance sheet total (assets)   20,824 20,791 19,931 2,372 237 211 52.2 52.2   Net Debt   9,128 8,902 8,807 -256 -195 -204 -52.2 -52.2     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   182 217 185 48.5 -31.2 -21.7 0.0 0.0   Gross profit growth   -40.4% 19.3% -14.8% -73.7% 0.0% 30.4% 0.0% 0.0%   Employees   0 0 0 1 1 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)   20,824 20,791 19,931 2,372 237 211 52 52   Balance sheet change%   0.9% -0.2% -4.1% -88.1% -90.0% -10.9% -75.3% 0.0%   Added value   181.7 216.8 184.8 48.5 -31.2 278.3 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 -800 -19,200 0 0 0 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 1.0 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% 100.0% 100.0% -1,280.3% 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 %   0.9% 1.1% -5.5% 0.4% -2.2% 106.1% 0.0% 0.0%   ROI %   1.0% 1.1% -6.0% 0.5% -2.3% 130.3% 0.0% 0.0%   ROE %   -0.8% -0.2% -13.4% -2.1% -2.6% 116.7% 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 %   40.5% 40.4% 36.9% -2.0% -26.0% 62.6% 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, %   5,022.2% 4,105.4% 4,766.9% -528.1% 624.1% 936.9% 0.0% 0.0%   Gearing %   112.5% 112.8% 129.0% -4,253.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.6% 2.7% 3.1% 1.3% 0.0% 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   1.6 1.6 0.1 1.1 11.8 2.7 0.0 0.0   Current Ratio   1.6 1.6 0.1 1.1 11.8 2.7 0.0 0.0   Cash and cash equivalent   357.3 583.2 677.7 2,339.3 194.9 203.6 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   295.9 281.8 -11,848.4 251.0 216.8 132.2 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 49 -31 278 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 49 -31 -22 0 0   EBIT / employee   0 0 0 49 -31 278 0 0   Net earnings / employee   0 0 0 -101 -34 215 0 0