Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Norup's 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.9% 2.2% 4.6% 2.6% 2.5% 1.8% 12.0% 12.0%   Credit score (0-100)   59 65 44 61 61 71 20 20   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.1 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   129 338 296 269 253 368 0.0 0.0   EBITDA   129 338 -37.8 269 253 368 0.0 0.0   EBIT   118 321 -54.1 253 237 351 0.0 0.0   Pre-tax profit (PTP)   19.9 351.2 -137.1 626.0 578.2 338.2 0.0 0.0   Net earnings   15.3 300.9 -172.9 598.3 513.8 322.2 0.0 0.0   Pre-tax profit without non-rec. items   19.9 351 -137 626 578 338 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   5,797 5,831 5,815 5,798 5,782 8,361 0.0 0.0   Shareholders equity total   562 863 577 1,176 1,689 2,012 1,468 1,468   Interest-bearing liabilities   5,361 5,332 5,723 5,586 5,486 7,168 0.0 0.0   Balance sheet total (assets)   6,083 6,400 6,563 6,931 7,408 9,407 1,468 1,468   Net Debt   5,361 5,332 5,723 5,586 5,486 7,168 -1,468 -1,468     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   129 338 296 269 253 368 0.0 0.0   Gross profit growth   160.4% 161.7% -12.3% -9.2% -5.8% 45.1% -100.0% 0.0%   Employees   0 0 0 0   1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 900.0% -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)   6,083 6,400 6,563 6,931 7,408 9,407 1,468 1,468   Balance sheet change%   34.5% 5.2% 2.6% 5.6% 6.9% 27.0% -84.4% 0.0%   Added value   129.0 337.6 -37.8 268.9 253.4 367.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,037 17 -33 -33 -33 2,562 -8,361 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 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 (%)   91.6% 95.2% -18.3% 93.9% 93.6% 95.6% 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 %   2.4% 7.1% -0.3% 11.2% 11.5% 8.3% 0.0% 0.0%   ROI %   2.4% 7.4% -0.3% 11.6% 11.9% 8.6% 0.0% 0.0%   ROE %   2.5% 42.2% -24.0% 68.3% 35.9% 17.4% 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 %   9.2% 13.5% 8.8% 17.0% 22.8% 21.4% 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, %   4,155.8% 1,579.5% -15,137.2% 2,077.6% 2,164.9% 1,949.7% 0.0% 0.0%   Gearing %   953.4% 617.8% 991.4% 475.2% 324.7% 356.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 1.8% 2.2% 2.3% 4.5% 5.7% 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 0.1 0.1 0.2 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.2 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -1,538.6 -1,692.3 -1,969.9 -1,994.3 -1,576.7 -767.7 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 2019/12 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 2,534 368 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,534 368 0 0   EBIT / employee   0 0 0 0 2,371 351 0 0   Net earnings / employee   0 0 0 0 5,138 322 0 0