Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Goldstein 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   2.5% 2.5% 2.6% 2.6% 1.6% 1.5% 7.8% 7.8%   Credit score (0-100)   64 63 59 61 73 77 31 31   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.1 0.1 0.0 0.0 37.0 120.7 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   5,232 6,083 6,163 6,448 7,076 7,191 0.0 0.0   EBITDA   5,232 6,083 6,163 6,448 7,076 7,191 0.0 0.0   EBIT   476 1,327 1,407 1,692 2,320 2,435 0.0 0.0   Pre-tax profit (PTP)   -375.4 -374.2 -416.1 -279.4 346.6 735.3 0.0 0.0   Net earnings   -504.4 -503.4 -1,324.1 -209.5 279.5 582.5 0.0 0.0   Pre-tax profit without non-rec. items   -375 -374 -416 -279 347 735 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   73,433 81,828 77,072 72,316 67,560 62,804 0.0 0.0   Shareholders equity total   22,228 21,725 20,401 20,191 20,471 21,053 20,973 20,973   Interest-bearing liabilities   50,729 58,509 54,969 49,914 45,358 40,052 0.0 0.0   Balance sheet total (assets)   74,616 82,462 77,865 72,699 68,519 63,793 20,973 20,973   Net Debt   49,731 58,151 54,347 49,762 44,537 39,251 -20,973 -20,973     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   5,232 6,083 6,163 6,448 7,076 7,191 0.0 0.0   Gross profit growth   -7.8% 16.3% 1.3% 4.6% 9.7% 1.6% -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)   74,616 82,462 77,865 72,699 68,519 63,793 20,973 20,973   Balance sheet change%   22.6% 10.5% -5.6% -6.6% -5.8% -6.9% -67.1% 0.0%   Added value   5,231.6 6,082.6 6,163.1 6,447.9 7,075.6 7,190.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,613 3,639 -9,512 -9,512 -9,512 -9,512 -62,804 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  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 (%)   9.1% 21.8% 22.8% 26.2% 32.8% 33.9% 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 %   1.1% 2.0% 1.9% 2.2% 3.5% 3.9% 0.0% 0.0%   ROI %   1.2% 2.0% 2.0% 2.3% 3.6% 4.1% 0.0% 0.0%   ROE %   -2.2% -2.3% -6.3% -1.0% 1.4% 2.8% 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 %   29.8% 26.3% 26.2% 27.8% 29.9% 33.0% 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, %   950.6% 956.0% 881.8% 771.8% 629.4% 545.9% 0.0% 0.0%   Gearing %   228.2% 269.3% 269.4% 247.2% 221.6% 190.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.5% 3.5% 3.8% 4.5% 4.3% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   998.2 357.3 622.5 152.3 820.7 800.9 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   -37,148.7 -48,376.2 -46,659.0 -44,504.1 -41,814.2 -39,147.0 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  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