Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OBBEKJÆR 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.4% 1.9% 1.8% 1.7% 1.9% 1.7% 8.3% 8.3%   Credit score (0-100)   65 70 70 72 68 74 30 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 1.3 4.6 7.9 2.0 15.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   808 1,137 1,511 1,856 1,556 1,980 0.0 0.0   EBITDA   808 1,137 1,511 1,856 1,556 1,980 0.0 0.0   EBIT   471 674 955 1,200 902 1,328 0.0 0.0   Pre-tax profit (PTP)   4.0 380.8 655.9 866.0 489.3 641.1 0.0 0.0   Net earnings   13.4 280.6 511.5 672.5 359.0 391.5 0.0 0.0   Pre-tax profit without non-rec. items   4.0 381 656 866 489 641 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   28,105 33,128 39,641 39,641 39,036 38,383 0.0 0.0   Shareholders equity total   4,578 4,859 7,371 8,043 8,402 11,094 10,944 10,944   Interest-bearing liabilities   22,757 27,128 30,901 30,307 29,446 26,225 0.0 0.0   Balance sheet total (assets)   28,282 33,185 39,651 39,662 39,104 38,533 10,944 10,944   Net Debt   22,693 27,128 30,901 30,307 29,446 26,085 -10,944 -10,944     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   808 1,137 1,511 1,856 1,556 1,980 0.0 0.0   Gross profit growth   32.3% 40.7% 32.9% 22.8% -16.2% 27.3% -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)   28,282 33,185 39,651 39,662 39,104 38,533 10,944 10,944   Balance sheet change%   41.2% 17.3% 19.5% 0.0% -1.4% -1.5% -71.6% 0.0%   Added value   808.1 1,137.3 1,511.0 1,855.8 1,557.0 1,980.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,122 4,560 5,956 -655 -1,260 -1,305 -38,383 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   58.3% 59.3% 63.2% 64.7% 57.9% 67.1% 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 %   1.9% 2.2% 2.6% 3.0% 2.3% 3.4% 0.0% 0.0%   ROI %   2.0% 2.2% 2.7% 3.1% 2.3% 3.5% 0.0% 0.0%   ROE %   0.4% 5.9% 8.4% 8.7% 4.4% 4.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   16.2% 14.6% 18.6% 20.3% 21.5% 28.8% 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, %   2,808.2% 2,385.4% 2,045.0% 1,633.1% 1,892.4% 1,317.3% 0.0% 0.0%   Gearing %   497.0% 558.3% 419.2% 376.8% 350.5% 236.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 1.2% 1.0% 1.1% 1.4% 2.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   63.9 0.0 0.0 0.0 0.0 140.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -5,249.4 -8,111.8 -5,009.3 -3,559.3 -3,715.9 -970.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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