Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Trigon 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.2% 1.2% 1.3% 1.0% 1.4% 8.1% 7.9%   Credit score (0-100)   79 83 83 79 87 77 30 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   141.3 493.7 823.9 847.2 4,255.7 1,075.5 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   1,539 2,863 2,645 3,546 6,208 3,761 0.0 0.0   EBITDA   1,539 2,863 2,645 3,161 5,286 2,838 0.0 0.0   EBIT   1,050 1,197 1,787 1,692 3,136 279 0.0 0.0   Pre-tax profit (PTP)   827.0 695.9 1,256.3 348.6 2,396.6 -1,700.1 0.0 0.0   Net earnings   639.5 546.8 1,006.6 249.3 1,587.9 -1,328.9 0.0 0.0   Pre-tax profit without non-rec. items   827 696 1,256 349 2,397 -1,700 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   38,351 45,592 59,503 117,447 115,650 100,592 0.0 0.0   Shareholders equity total   20,833 21,380 24,313 55,515 61,753 120,424 119,553 119,553   Interest-bearing liabilities   16,753 23,140 44,697 117,972 150,305 61,764 0.0 0.0   Balance sheet total (assets)   40,557 47,266 72,900 194,436 236,145 187,262 119,553 119,553   Net Debt   15,988 23,082 41,507 110,386 142,135 59,894 -119,553 -119,553     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   1,539 2,863 2,645 3,546 6,208 3,761 0.0 0.0   Gross profit growth   -69.0% 86.0% -7.6% 34.0% 75.1% -39.4% -100.0% 0.0%   Employees   1 1 1 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)   40,557 47,266 72,900 194,436 236,145 187,262 119,553 119,553   Balance sheet change%   4.6% 16.5% 54.2% 166.7% 21.5% -20.7% -36.2% 0.0%   Added value   1,539.4 2,862.9 2,645.3 3,161.2 4,605.1 2,837.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,664 5,575 13,053 56,475 -3,947 -17,617 -100,592 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   68.2% 41.8% 67.6% 47.7% 50.5% 7.4% 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 %   2.6% 2.7% 3.0% 1.3% 2.1% 1.0% 0.0% 0.0%   ROI %   2.8% 2.8% 3.0% 1.3% 2.2% 1.1% 0.0% 0.0%   ROE %   3.1% 2.6% 4.4% 0.6% 2.7% -1.5% 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 %   51.4% 45.2% 33.4% 29.5% 26.8% 64.4% 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, %   1,038.6% 806.3% 1,569.1% 3,491.9% 2,689.1% 2,110.7% 0.0% 0.0%   Gearing %   80.4% 108.2% 183.8% 212.5% 243.4% 51.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 2.5% 1.6% 1.7% 1.6% 3.7% 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   0.1 0.0 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.4 0.7 0.8 2.0 0.0 0.0   Cash and cash equivalent   765.0 57.5 3,190.7 7,586.7 8,170.6 1,870.6 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   -12,781.2 -12,363.9 -22,095.1 -32,261.6 -22,671.4 41,747.0 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   1,539 2,863 2,645 3,161 4,605 2,838 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,539 2,863 2,645 3,161 5,286 2,838 0 0   EBIT / employee   1,050 1,197 1,787 1,692 3,136 279 0 0   Net earnings / employee   640 547 1,007 249 1,588 -1,329 0 0