Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Peter T Thomsen 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   2.5% 2.2% 1.7% 1.5% 1.7% 1.5% 9.1% 9.1%   Credit score (0-100)   65 68 73 75 73 75 27 27   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.6 8.0 3.1 23.4 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   123 866 1,102 1,071 1,042 2,046 0.0 0.0   EBITDA   123 866 1,102 1,071 1,042 2,046 0.0 0.0   EBIT   96.0 648 884 853 823 1,828 0.0 0.0   Pre-tax profit (PTP)   5.0 323.1 754.0 728.4 705.4 2,984.3 0.0 0.0   Net earnings   3.0 252.1 588.1 568.2 550.1 2,325.7 0.0 0.0   Pre-tax profit without non-rec. items   5.0 323 754 728 705 2,984 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   16,775 16,586 16,368 16,149 15,931 15,713 0.0 0.0   Shareholders equity total   53.0 305 894 1,462 2,012 4,338 4,288 4,288   Interest-bearing liabilities   16,876 16,237 15,673 14,528 14,230 12,709 0.0 0.0   Balance sheet total (assets)   17,004 17,113 17,274 16,724 17,076 18,420 4,288 4,288   Net Debt   16,876 15,825 14,869 14,030 14,147 12,673 -4,288 -4,288     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   123 866 1,102 1,071 1,042 2,046 0.0 0.0   Gross profit growth   0.0% 603.7% 27.3% -2.8% -2.8% 96.4% -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)   17,004 17,113 17,274 16,724 17,076 18,420 4,288 4,288   Balance sheet change%   0.0% 0.6% 0.9% -3.2% 2.1% 7.9% -76.7% 0.0%   Added value   123.0 865.6 1,102.1 1,071.1 1,041.7 2,045.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16,748 -407 -437 -437 -437 -437 -15,713 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   78.0% 74.9% 80.2% 79.6% 79.0% 89.3% 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 %   0.6% 3.8% 5.1% 5.0% 4.9% 18.2% 0.0% 0.0%   ROI %   0.6% 3.8% 5.2% 5.1% 5.0% 18.8% 0.0% 0.0%   ROE %   5.7% 140.6% 98.1% 48.2% 31.7% 73.3% 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 %   0.3% 1.8% 5.2% 8.7% 11.8% 23.5% 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, %   13,720.3% 1,828.1% 1,349.2% 1,309.8% 1,358.2% 619.4% 0.0% 0.0%   Gearing %   31,841.5% 5,315.4% 1,753.9% 993.8% 707.3% 293.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.0% 0.8% 0.8% 0.8% 1.8% 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   0.4 0.9 1.3 0.8 1.6 2.6 0.0 0.0   Current Ratio   0.4 0.9 1.3 0.8 1.6 2.6 0.0 0.0   Cash and cash equivalent   0.0 412.6 804.1 498.0 82.5 35.6 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   -334.0 -77.0 211.9 -105.2 417.7 1,652.9 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 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