Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Topheden 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 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 3.9% 8.8% 1.5% 1.0% 1.0% 8.2% 8.0%   Credit score (0-100)   0 51 28 75 87 86 30 31   Credit rating   N/A BBB BB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 68.7 1,149.7 991.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 -38.3 223 618 1,323 1,218 0.0 0.0   EBITDA   0.0 -38.3 223 618 1,323 1,218 0.0 0.0   EBIT   0.0 -49.9 -2,218 67.3 314 193 0.0 0.0   Pre-tax profit (PTP)   0.0 -69.4 -2,314.1 -3.3 226.7 255.0 0.0 0.0   Net earnings   0.0 -55.5 -2,311.3 -2.6 177.6 198.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -69.4 -2,314 -3.3 227 255 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 4,393 2,800 12,533 11,940 13,502 0.0 0.0   Shareholders equity total   0.0 49.5 2,918 15,696 15,873 16,072 12,022 12,022   Interest-bearing liabilities   0.0 4,313 234 364 0.0 49.4 0.0 0.0   Balance sheet total (assets)   0.0 4,520 3,261 18,994 17,751 17,705 12,022 12,022   Net Debt   0.0 4,274 -202 -5,633 -5,189 -565 -12,022 -12,022     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -38.3 223 618 1,323 1,218 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 177.6% 114.2% -8.0% -100.0% 0.0%   Employees   0 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)   0 4,520 3,261 18,994 17,751 17,705 12,022 12,022   Balance sheet change%   0.0% 0.0% -27.8% 482.5% -6.5% -0.3% -32.1% 0.0%   Added value   0.0 -38.3 222.5 617.6 863.9 1,217.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,382 -4,034 9,183 -1,602 537 -13,502 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 130.2% -996.9% 10.9% 23.7% 15.9% 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 %   0.0% -1.1% -57.0% 0.6% 1.8% 1.7% 0.0% 0.0%   ROI %   0.0% -1.1% -58.6% 0.6% 1.8% 1.8% 0.0% 0.0%   ROE %   0.0% -112.1% -155.8% -0.0% 1.1% 1.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 1.1% 89.5% 82.6% 89.4% 90.8% 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, %   0.0% -11,155.4% -90.6% -912.1% -392.2% -46.4% 0.0% 0.0%   Gearing %   0.0% 8,711.1% 8.0% 2.3% 0.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 4.2% 23.6% 53.5% 208.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.0 1.5 3.9 14.7 3.6 0.0 0.0   Current Ratio   0.0 0.0 1.5 3.9 14.7 3.6 0.0 0.0   Cash and cash equivalent   0.0 39.2 435.8 5,998.0 5,188.8 613.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -4,313.4 148.3 4,805.3 5,414.3 869.9 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  2018 N/A 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 -38 223 618 864 1,218 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -38 223 618 1,323 1,218 0 0   EBIT / employee   0 -50 -2,218 67 314 193 0 0   Net earnings / employee   0 -55 -2,311 -3 178 199 0 0