Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DKR 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 1.5% 2.2% 1.0% 1.2% 1.2% 7.7% 7.7%   Credit score (0-100)   79 77 64 87 81 82 32 32   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   110.6 83.7 0.5 1,198.0 638.8 555.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,159 2,493 552 2,988 4,304 4,537 0.0 0.0   EBITDA   2,159 2,493 552 2,988 4,304 4,537 0.0 0.0   EBIT   1,749 2,110 296 2,493 3,672 3,904 0.0 0.0   Pre-tax profit (PTP)   795.8 1,431.0 -286.4 1,975.0 2,476.6 2,591.6 0.0 0.0   Net earnings   574.3 1,105.2 -204.5 1,556.0 1,933.3 2,037.4 0.0 0.0   Pre-tax profit without non-rec. items   796 1,431 -286 1,975 2,477 2,592 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   57,346 33,198 43,275 52,836 52,847 52,154 0.0 0.0   Shareholders equity total   14,951 16,254 16,049 17,605 19,539 21,576 20,076 20,076   Interest-bearing liabilities   46,143 14,415 26,133 34,434 31,656 30,084 0.0 0.0   Balance sheet total (assets)   63,868 33,709 48,598 54,200 54,550 55,439 20,076 20,076   Net Debt   46,143 14,224 23,717 34,434 31,656 29,627 -20,076 -20,076     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,159 2,493 552 2,988 4,304 4,537 0.0 0.0   Gross profit growth   114.1% 15.5% -77.8% 440.9% 44.0% 5.4% -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)   63,868 33,709 48,598 54,200 54,550 55,439 20,076 20,076   Balance sheet change%   17.5% -47.2% 44.2% 11.5% 0.6% 1.6% -63.8% 0.0%   Added value   2,158.5 2,492.6 552.5 2,988.1 4,167.0 4,536.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,539 -24,532 9,821 9,066 -621 -1,325 -52,154 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   81.0% 84.6% 53.6% 83.4% 85.3% 86.1% 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 %   3.1% 4.5% 0.9% 5.1% 6.8% 7.3% 0.0% 0.0%   ROI %   3.2% 4.7% 1.0% 5.4% 6.9% 7.6% 0.0% 0.0%   ROE %   3.9% 7.1% -1.3% 9.2% 10.4% 9.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   23.4% 48.2% 33.0% 32.5% 35.8% 38.9% 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, %   2,137.7% 570.6% 4,293.0% 1,152.3% 735.5% 653.1% 0.0% 0.0%   Gearing %   308.6% 88.7% 162.8% 195.6% 162.0% 139.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.5% 3.2% 2.1% 3.6% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.1 0.3 0.1 0.5 1.0 0.0 0.0   Current Ratio   0.2 0.1 0.3 0.1 0.5 1.0 0.0 0.0   Cash and cash equivalent   0.0 190.8 2,415.2 0.0 0.0 457.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -19,743.3 -7,370.9 -14,950.7 -13,284.8 -1,567.6 66.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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