Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TAP EJENDOMME A/S 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   1.1% 1.0% 1.3% 0.9% 1.4% 1.3% 8.3% 8.3%   Credit score (0-100)   87 88 80 89 78 78 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   225.8 413.3 108.8 618.3 56.4 94.7 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   443 258 546 914 421 1,033 0.0 0.0   EBITDA   443 258 546 914 421 1,010 0.0 0.0   EBIT   440 1,809 621 1,256 421 1,010 0.0 0.0   Pre-tax profit (PTP)   319.8 1,668.2 490.4 970.7 256.9 343.8 0.0 0.0   Net earnings   248.1 1,287.0 379.5 757.2 186.4 238.6 0.0 0.0   Pre-tax profit without non-rec. items   320 1,668 490 971 257 344 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   8,946 10,646 10,906 15,673 15,685 15,375 0.0 0.0   Shareholders equity total   4,560 5,847 6,226 6,983 7,170 7,408 6,410 6,410   Interest-bearing liabilities   5,055 4,682 4,432 8,556 8,162 7,776 0.0 0.0   Balance sheet total (assets)   10,750 12,224 12,503 17,666 17,463 17,933 6,410 6,410   Net Debt   5,055 3,773 3,594 7,884 7,900 7,505 -6,410 -6,410     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   443 258 546 914 421 1,033 0.0 0.0   Gross profit growth   101.7% -41.7% 111.4% 67.5% -54.0% 145.5% -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)   10,750 12,224 12,503 17,666 17,463 17,933 6,410 6,410   Balance sheet change%   1.7% 13.7% 2.3% 41.3% -1.1% 2.7% -64.3% 0.0%   Added value   442.7 1,809.5 620.6 1,256.1 420.9 1,010.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 1,700 260 4,768 12 -310 -15,375 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% 701.0% 113.7% 137.4% 100.0% 97.8% 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 %   4.5% 15.8% 5.1% 8.4% 2.5% 3.2% 0.0% 0.0%   ROI %   4.7% 16.6% 5.3% 8.9% 2.6% 3.3% 0.0% 0.0%   ROE %   5.6% 24.7% 6.3% 11.5% 2.6% 3.3% 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 %   42.4% 47.8% 49.8% 39.5% 41.1% 41.3% 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, %   1,142.0% 1,461.7% 658.5% 862.4% 1,877.0% 742.7% 0.0% 0.0%   Gearing %   110.9% 80.1% 71.2% 122.5% 113.8% 105.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.0% 2.9% 4.7% 2.2% 2.7% 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   2.1 1.6 1.6 1.6 1.6 1.3 0.0 0.0   Current Ratio   2.1 1.6 1.6 1.6 1.6 1.3 0.0 0.0   Cash and cash equivalent   0.0 909.1 838.2 672.1 261.9 270.6 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   945.1 606.8 609.2 740.7 642.2 520.8 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