Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thirup 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   1.0% 1.2% 1.2% 1.0% 1.0% 1.4% 9.2% 9.2%   Credit score (0-100)   87 84 82 85 87 77 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   69.5 71.0 75.6 176.6 249.8 35.4 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   589 686 824 1,015 863 872 0.0 0.0   EBITDA   589 1,891 824 1,015 863 872 0.0 0.0   EBIT   585 1,282 818 1,021 858 867 0.0 0.0   Pre-tax profit (PTP)   406.3 1,012.2 500.3 580.4 771.7 187.8 0.0 0.0   Net earnings   312.4 789.0 389.4 451.5 600.9 145.0 0.0 0.0   Pre-tax profit without non-rec. items   406 1,012 500 580 772 188 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   15,430 18,064 20,714 21,662 21,982 21,977 0.0 0.0   Shareholders equity total   1,071 1,860 2,249 2,701 3,302 3,447 3,322 3,322   Interest-bearing liabilities   9,471 12,105 14,168 14,285 15,345 19,601 0.0 0.0   Balance sheet total (assets)   15,749 18,593 21,215 21,821 23,198 27,454 3,322 3,322   Net Debt   9,420 11,926 13,951 14,135 14,172 19,461 -3,322 -3,322     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   589 686 824 1,015 863 872 0.0 0.0   Gross profit growth   38.7% 16.5% 20.2% 23.1% -15.0% 1.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   15,749 18,593 21,215 21,821 23,198 27,454 3,322 3,322   Balance sheet change%   14.5% 18.1% 14.1% 2.9% 6.3% 18.3% -87.9% 0.0%   Added value   588.7 1,288.5 824.3 1,026.4 862.6 871.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,789 2,627 2,644 943 315 -10 -21,977 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 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 (%)   99.4% 187.0% 99.3% 100.7% 99.4% 99.4% 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 %   4.0% 7.5% 4.2% 4.8% 3.8% 3.4% 0.0% 0.0%   ROI %   5.8% 9.9% 5.2% 5.9% 4.6% 4.0% 0.0% 0.0%   ROE %   34.2% 53.8% 19.0% 18.2% 20.0% 4.3% 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 %   6.8% 10.0% 10.6% 12.4% 14.2% 12.6% 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, %   1,600.3% 630.5% 1,692.5% 1,392.8% 1,642.8% 2,232.0% 0.0% 0.0%   Gearing %   884.4% 650.8% 629.9% 528.9% 464.7% 568.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.6% 2.5% 3.2% 0.6% 3.9% 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   0.0 0.1 0.1 0.0 0.3 0.7 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.0 0.3 0.7 0.0 0.0   Cash and cash equivalent   51.2 179.3 217.5 150.2 1,173.1 140.0 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   -6,337.6 -3,967.4 -6,535.5 -7,335.0 -2,734.9 -2,813.5 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 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