Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NINE UNITED PROPERTIES DENMARK 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  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   0.4% 0.4% 0.4% 0.8% 0.5% 0.4% 4.2% 4.2%   Credit score (0-100)   100 100 99 93 99 99 49 49   Credit rating   AAA AAA AAA AA AAA AAA BBB BBB   Credit limit (kDKK)   72,731.3 73,139.4 75,854.0 65,711.7 75,643.9 82,786.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30,384 27,238 22,842 22,390 23,710 43,378 0.0 0.0   EBITDA   27,082 23,785 19,047 18,437 19,001 38,490 0.0 0.0   EBIT   18,335 15,018 9,347 8,010 5,368 23,881 0.0 0.0   Pre-tax profit (PTP)   20,010.9 13,121.2 38,237.4 -14,755.0 19,013.1 63,126.0 0.0 0.0   Net earnings   16,445.3 9,541.6 35,891.4 -15,591.8 18,091.0 58,046.6 0.0 0.0   Pre-tax profit without non-rec. items   20,011 13,121 38,237 -14,755 19,013 63,126 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   412,175 408,589 476,003 494,701 521,567 534,805 0.0 0.0   Shareholders equity total   706,487 716,029 751,921 736,329 754,420 812,466 608,329 608,329   Interest-bearing liabilities   94,184 92,712 134,145 171,675 184,162 150,522 0.0 0.0   Balance sheet total (assets)   821,608 833,311 905,397 927,783 961,515 989,068 608,329 608,329   Net Debt   45,904 30,778 80,707 125,305 146,517 120,809 -580,596 -580,596     See the entire balance sheet 1000.0 Volume  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   30,384 27,238 22,842 22,390 23,710 43,378 0.0 0.0   Gross profit growth   -0.4% -10.4% -16.1% -2.0% 5.9% 83.0% -100.0% 0.0%   Employees   4 4 4 4 5 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 60.0% -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)   821,608 833,311 905,397 927,783 961,515 989,068 608,329 608,329   Balance sheet change%   1.7% 1.4% 8.7% 2.5% 3.6% 2.9% -38.5% 0.0%   Added value   27,082.5 23,784.7 19,046.7 18,437.3 15,794.8 38,489.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16,438 -12,713 57,354 38,271 13,100 -3,504 -534,805 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 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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 (%)   60.3% 55.1% 40.9% 35.8% 22.6% 55.1% 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 %   3.0% 1.7% 4.5% -1.1% 2.3% 6.9% 0.0% 0.0%   ROI %   3.1% 1.7% 4.6% -1.1% 2.4% 7.0% 0.0% 0.0%   ROE %   2.4% 1.3% 4.9% -2.1% 2.4% 7.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   86.0% 85.9% 83.0% 79.4% 78.5% 82.1% 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, %   169.5% 129.4% 423.7% 679.6% 771.1% 313.9% 0.0% 0.0%   Gearing %   13.3% 12.9% 17.8% 23.3% 24.4% 18.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 0.9% 1.0% 3.3% 1.8% 2.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   4.1 4.4 3.9 1.0 0.6 1.1 0.0 0.0   Current Ratio   4.1 4.4 3.9 1.0 0.6 1.1 0.0 0.0   Cash and cash equivalent   48,279.2 61,933.9 53,438.2 46,370.1 37,645.3 29,713.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   574.7 -265.5 -6,633.0 -43,557.5 -59,498.9 -23,199.7 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 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   6,771 5,946 4,762 4,609 3,159 4,811 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   6,771 5,946 4,762 4,609 3,800 4,811 0 0   EBIT / employee   4,584 3,754 2,337 2,003 1,074 2,985 0 0   Net earnings / employee   4,111 2,385 8,973 -3,898 3,618 7,256 0 0