Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N7 Oasen Boliger Nærheden 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  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.0% 0.0% 0.0% 0.7% 0.6% 1.3% 7.8% 7.4%   Credit score (0-100)   0 0 0 93 97 80 30 33   Credit rating   N/A N/A N/A AA AA A BB BBB   Credit limit (kDKK)   0.0 0.0 0.0 1,386.2 3,237.5 385.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 523 2,876 2,831 0.0 0.0   EBITDA   0.0 0.0 0.0 523 2,876 2,831 0.0 0.0   EBIT   0.0 0.0 0.0 523 14,176 -637 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 309.9 13,522.0 -1,134.4 0.0 0.0   Net earnings   0.0 0.0 0.0 241.7 10,602.9 -884.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 310 13,522 -1,134 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 78,000 89,300 85,900 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 14,916 25,519 24,634 23,594 23,594   Interest-bearing liabilities   0.0 0.0 0.0 58,974 58,011 54,383 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 79,895 93,032 87,815 23,594 23,594   Net Debt   0.0 0.0 0.0 58,463 54,859 53,857 -23,594 -23,594     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 0.0 523 2,876 2,831 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 450.2% -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)   0 0 0 79,895 93,032 87,815 23,594 23,594   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 16.4% -5.6% -73.1% 0.0%   Added value   0.0 0.0 0.0 522.7 14,176.0 -637.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 78,000 11,300 -3,400 -85,900 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 0.0% 0.0% 100.0% 492.9% -22.5% 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 %   0.0% 0.0% 0.0% 0.7% 16.4% -0.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.7% 16.6% -0.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 1.6% 52.4% -3.5% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 22.1% 30.3% 28.1% 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, %   0.0% 0.0% 0.0% 11,184.3% 1,907.5% 1,902.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 395.4% 227.3% 220.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.7% 1.2% 1.1% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 8.1 1.5 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 3.6 1.5 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 511.3 3,152.1 526.8 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 0.0 1,367.2 1,314.3 -662.5 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  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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