Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DSJ 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1.1% 1.1% 1.2% 0.7% 0.7% 0.8% 8.2% 8.2%   Credit score (0-100)   86 86 83 94 94 92 30 30   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   58.9 79.8 67.3 898.1 1,242.4 1,258.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   961 964 811 1,006 1,374 1,459 0.0 0.0   EBITDA   908 937 723 978 1,171 1,160 0.0 0.0   EBIT   908 937 723 978 3,263 1,552 0.0 0.0   Pre-tax profit (PTP)   719.5 740.8 539.5 806.2 3,106.8 1,383.5 0.0 0.0   Net earnings   561.2 577.9 420.8 555.5 2,453.0 1,083.5 0.0 0.0   Pre-tax profit without non-rec. items   719 741 539 806 3,107 1,383 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   13,344 13,111 12,879 20,961 23,053 23,445 0.0 0.0   Shareholders equity total   666 1,203 1,742 9,145 11,830 12,829 12,607 12,607   Interest-bearing liabilities   11,737 10,948 9,849 8,586 7,704 7,561 0.0 0.0   Balance sheet total (assets)   13,647 13,276 13,173 21,169 23,760 24,586 12,607 12,607   Net Debt   11,487 10,820 9,580 8,477 7,178 6,480 -12,607 -12,607     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   961 964 811 1,006 1,374 1,459 0.0 0.0   Gross profit growth   47.4% 0.3% -15.9% 24.1% 36.5% 6.2% -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)   13,647 13,276 13,173 21,169 23,760 24,586 12,607 12,607   Balance sheet change%   7.0% -2.7% -0.8% 60.7% 12.2% 3.5% -48.7% 0.0%   Added value   908.5 936.5 723.1 977.5 3,262.9 1,552.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   785 -233 -233 8,082 2,092 392 -23,445 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   94.5% 97.1% 89.2% 97.2% 237.5% 106.4% 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 %   6.9% 7.0% 5.5% 5.7% 14.5% 6.5% 0.0% 0.0%   ROI %   7.1% 7.1% 5.6% 5.8% 15.2% 6.9% 0.0% 0.0%   ROE %   118.1% 61.8% 28.6% 10.2% 23.4% 8.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   4.9% 9.1% 13.2% 43.2% 49.8% 52.2% 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, %   1,264.4% 1,155.4% 1,324.7% 867.3% 613.0% 558.6% 0.0% 0.0%   Gearing %   1,762.9% 910.0% 565.2% 93.9% 65.1% 58.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.7% 1.8% 1.9% 1.9% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.1 0.0 0.2 0.3 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.0 0.2 0.3 0.0 0.0   Cash and cash equivalent   250.6 127.1 269.1 108.6 526.4 1,080.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -5,752.8 -4,978.4 -4,465.0 -3,999.8 -3,480.5 -2,821.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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