Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RL Ejendommen Haveje 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  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.0% 3.6% 2.5% 0.0% 0.7% 0.5% 7.8% 7.8%   Credit score (0-100)   0 54 62 0 96 99 31 31   Credit rating   N/A BBB BBB N/A AA AAA BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 11,180.2 10,181.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -48.1 -254 0.0 4,427 13,939 0.0 0.0   EBITDA   0.0 -48.1 -254 0.0 4,427 13,939 0.0 0.0   EBIT   0.0 -48.1 -254 0.0 60,784 15,278 0.0 0.0   Pre-tax profit (PTP)   0.0 -50.6 -37.4 0.0 54,161.0 1,556.5 0.0 0.0   Net earnings   0.0 -40.1 -29.9 0.0 42,244.4 1,213.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -50.6 -37.4 0.0 54,161 1,556 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 61,104 154,438 0.0 340,000 342,291 0.0 0.0   Shareholders equity total   0.0 9.9 -20.0 0.0 92,224 93,438 93,387 93,387   Interest-bearing liabilities   0.0 2,381 81,060 0.0 224,381 229,491 0.0 0.0   Balance sheet total (assets)   0.0 61,188 164,309 0.0 340,917 343,013 93,387 93,387   Net Debt   0.0 2,335 81,010 0.0 223,988 229,478 -93,387 -93,387     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 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   0.0 -48.1 -254 0.0 4,427 13,939 0.0 0.0   Gross profit growth   0.0% 0.0% -428.1% 0.0% 0.0% 214.9% -100.0% 0.0%   Employees   0 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -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)   0 61,188 164,309 0 340,917 343,013 93,387 93,387   Balance sheet change%   0.0% 0.0% 168.5% -100.0% 0.0% 0.6% -72.8% 0.0%   Added value   0.0 -48.1 -253.9 0.0 60,784.3 15,278.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 61,104 93,334 -154,438 340,000 2,291 -342,291 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 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 (%)   0.0% 100.0% 100.0% 0.0% 1,373.1% 109.6% 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 %   0.0% -0.1% -0.0% 0.0% 17.8% 4.5% 0.0% 0.0%   ROI %   0.0% -0.1% -0.0% 0.0% 18.3% 4.5% 0.0% 0.0%   ROE %   0.0% -407.3% -0.0% 0.0% 45.8% 1.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -0.0% 0.0% 27.1% 27.2% 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% -4,856.6% -31,905.3% 0.0% 5,059.9% 1,646.3% 0.0% 0.0%   Gearing %   0.0% 24,158.0% -405,058.6% 0.0% 243.3% 245.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 0.0% 0.0% 5.9% 6.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.5 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 1.5 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 46.2 49.9 0.0 392.3 12.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 N/A 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   0.0 -6,069.2 3,316.8 0.0 -11,585.2 -12,208.8 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 N/A 2019 2020/6 2020 2021/6 2021 N/A 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 -48 0 0 60,784 15,278 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -48 0 0 4,427 13,939 0 0   EBIT / employee   0 -48 0 0 60,784 15,278 0 0   Net earnings / employee   0 -40 0 0 42,244 1,214 0 0