Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Agat Ejendomme A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   35.6% 3.5% 1.5% 4.4% 3.6% 4.4% 6.6% 6.6%   Credit score (0-100)   0 54 78 49 54 48 36 35   Credit rating   C BBB A BBB BBB BBB BBB BBB   Credit limit (kDKK)   -0.0 0.0 4,711.4 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -3,100 -3,400 -3,600 -3,700 -5,900 -4,300 0.0 0.0   EBITDA   -4,700 -4,300 -5,200 -9,400 -4,900 -12,400 0.0 0.0   EBIT   -4,700 -4,300 -5,200 -9,400 -4,900 -12,600 0.0 0.0   Pre-tax profit (PTP)   -21,100.0 -219,100.0 12,400.0 -374,700.0 -149,400.0 -186,400.0 0.0 0.0   Net earnings   -38,000.0 -222,200.0 6,900.0 -378,900.0 -155,300.0 -191,700.0 0.0 0.0   Pre-tax profit without non-rec. items   -21,100 -219,100 12,400 -374,700 -149,400 -186,400 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 200 0.0 0.0   Shareholders equity total   0.0 1,285,700 1,293,700 922,800 755,100 558,000 482,000 482,000   Interest-bearing liabilities   0.0 63,200 62,100 63,300 3,800 1,200 0.0 0.0   Balance sheet total (assets)   100 1,378,600 1,383,700 1,029,000 797,500 606,700 482,000 482,000   Net Debt   -100 59,100 57,800 59,200 -6,500 -8,700 -482,000 -482,000     See the entire balance sheet 1000.0 Volume  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e 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   -3,100 -3,400 -3,600 -3,700 -5,900 -4,300 0.0 0.0   Gross profit growth   0.0% -9.7% -5.9% -2.8% -59.5% 27.1% 0.0% 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)   100 1,378,600 1,383,700 1,029,000 797,500 606,700 482,000 482,000   Balance sheet change%   -100.0% 1,378,500.0% 0.4% -25.6% -22.5% -23.9% -20.6% 0.0%   Added value   -4,700.0 -4,300.0 -5,200.0 -9,400.0 -4,900.0 -12,400.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,100 0 0 0 0 0 -200 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 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e 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 (%)   151.6% 126.5% 144.4% 254.1% 83.1% 293.0% 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 %   -1.7% -31.5% 1.1% -30.9% -16.2% -26.4% 0.0% 0.0%   ROI %   -1.7% -32.2% 1.1% -31.8% -17.0% -28.2% 0.0% 0.0%   ROE %   -3.8% -34.6% 0.5% -34.2% -18.5% -29.2% 0.0% 0.0%   1000.0 Solidity  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e N/A Equity ratio %   0.0% 93.3% 93.5% 89.7% 94.7% 92.0% 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, %   2.1% -1,374.4% -1,111.5% -629.8% 132.7% 70.2% 0.0% 0.0%   Gearing %   0.0% 4.9% 4.8% 6.9% 0.5% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 7.0% 3.7% 3.0% 4.5% 32.0% 0.0% 0.0%   1000.0 Liquidity  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e N/A Quick Ratio   0.0 0.1 0.1 0.1 1.2 0.8 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.1 1.2 0.8 0.0 0.0   Cash and cash equivalent   100.0 4,100.0 4,300.0 4,100.0 10,300.0 9,900.0 0.0 0.0   1000.0 Capital use efficiency  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e 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 42.9 101.4 59.2 43.3 76.4 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   100.0 -34,700.0 -65,700.0 -77,000.0 -8,000.0 -12,700.0 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  2014 2015/1 2015 2016/1 2016 2017/1 2017 2018/1 2018 2019/1 2019 2020/1 2020e N/A 2021e 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