Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEST STAR PROPERTY 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.1% 1.0% 1.5% 1.0% 5.2% 1.1% 7.5% 7.3%   Credit score (0-100)   86 87 77 85 42 83 32 33   Credit rating   A A A A BBB A BB BBB   Credit limit (kDKK)   1,468.2 1,926.8 342.3 3,534.5 0.0 1,452.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,412 2,434 1,767 1,933 1,441 971 0.0 0.0   EBITDA   2,412 2,434 1,767 1,933 1,441 971 0.0 0.0   EBIT   6,412 3,434 36,600 1,511 -36,559 618 0.0 0.0   Pre-tax profit (PTP)   6,010.6 2,955.7 36,329.5 1,258.7 -36,092.6 1,018.2 0.0 0.0   Net earnings   4,688.2 2,305.5 28,350.9 1,011.7 -28,152.2 794.1 0.0 0.0   Pre-tax profit without non-rec. items   5,583 2,956 36,329 1,259 -36,093 1,018 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   59,000 60,000 95,000 95,000 57,000 57,000 0.0 0.0   Shareholders equity total   33,938 35,993 64,094 64,856 36,579 37,373 37,248 37,248   Interest-bearing liabilities   32,190 31,455 30,770 30,271 29,943 29,588 0.0 0.0   Balance sheet total (assets)   81,133 78,432 113,299 113,983 76,989 76,745 37,248 37,248   Net Debt   31,390 31,455 30,770 30,271 29,943 29,588 -37,248 -37,248     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,412 2,434 1,767 1,933 1,441 971 0.0 0.0   Gross profit growth   -10.5% 0.9% -27.4% 9.4% -25.5% -32.6% -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)   81,133 78,432 113,299 113,983 76,989 76,745 37,248 37,248   Balance sheet change%   9.0% -3.3% 44.5% 0.6% -32.5% -0.3% -51.5% 0.0%   Added value   6,412.2 3,433.8 36,599.9 1,510.7 -36,558.9 618.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,000 1,000 35,000 0 -38,000 0 -57,000 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   265.8% 141.1% 2,071.0% 78.1% -2,536.9% 63.7% 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 %   8.2% 4.3% 38.2% 1.3% -37.1% 2.7% 0.0% 0.0%   ROI %   8.5% 4.4% 38.9% 1.3% -37.7% 2.8% 0.0% 0.0%   ROE %   14.7% 6.6% 56.7% 1.6% -55.5% 2.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   41.8% 45.9% 56.6% 56.9% 47.7% 48.8% 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, %   1,301.3% 1,292.4% 1,741.1% 1,565.6% 2,077.8% 3,048.1% 0.0% 0.0%   Gearing %   94.9% 87.4% 48.0% 46.7% 81.9% 79.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 1.5% 0.9% 0.8% 2.2% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.8 6.4 7.7 12.3 7.7 9.8 0.0 0.0   Current Ratio   5.8 6.4 7.7 12.3 7.0 8.8 0.0 0.0   Cash and cash equivalent   800.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   18,333.5 15,542.4 15,934.7 17,434.5 17,152.1 17,491.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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