Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Apart Ejendomme 10 -A-1 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   1.1% 1.5% 1.7% 5.1% 1.3% 3.9% 9.1% 9.1%   Credit score (0-100)   85 76 72 43 78 50 27 27   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   268.6 27.2 21.5 0.0 81.1 0.0 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   765 783 8,985 -3,261 1,275 -540 0.0 0.0   EBITDA   765 783 8,985 -3,261 1,275 -540 0.0 0.0   EBIT   2,140 783 17,179 -7,097 1,945 -940 0.0 0.0   Pre-tax profit (PTP)   1,649.0 303.8 8,512.7 -4,251.4 898.1 -918.1 0.0 0.0   Net earnings   1,286.2 236.9 6,642.3 -3,316.1 700.5 -716.1 0.0 0.0   Pre-tax profit without non-rec. items   1,649 304 16,706 -8,087 1,568 -1,318 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   24,321 24,356 32,550 29,120 29,790 29,390 0.0 0.0   Shareholders equity total   5,677 5,914 12,557 6,241 6,941 6,225 6,100 6,100   Interest-bearing liabilities   15,946 15,777 15,510 19,176 19,226 18,842 0.0 0.0   Balance sheet total (assets)   25,058 25,130 33,357 29,956 30,867 29,421 6,100 6,100   Net Debt   15,214 15,008 15,479 19,114 19,042 18,841 -6,100 -6,100     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   765 783 8,985 -3,261 1,275 -540 0.0 0.0   Gross profit growth   -5.9% 2.3% 1,047.6% 0.0% 0.0% 0.0% 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)   25,058 25,130 33,357 29,956 30,867 29,421 6,100 6,100   Balance sheet change%   5.6% 0.3% 32.7% -10.2% 3.0% -4.7% -79.3% 0.0%   Added value   2,140.4 783.0 17,178.6 -7,096.6 1,944.8 -940.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,390 35 8,194 -3,430 670 -400 -29,390 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 -1.0 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 (%)   279.6% 100.0% 191.2% 217.7% 152.6% 174.0% 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 %   8.8% 3.1% 58.7% -22.3% 6.5% -3.1% 0.0% 0.0%   ROI %   8.8% 3.2% 59.7% -22.6% 6.6% -3.1% 0.0% 0.0%   ROE %   25.5% 4.1% 71.9% -35.3% 10.6% -10.9% 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 %   22.7% 23.5% 37.6% 20.8% 22.5% 21.2% 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, %   1,987.7% 1,916.8% 172.3% -586.2% 1,493.8% -3,486.0% 0.0% 0.0%   Gearing %   280.9% 266.8% 123.5% 307.3% 277.0% 302.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.0% 3.0% 5.9% 2.1% 2.1% 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   1.8 0.7 1.4 1.4 2.0 0.2 0.0 0.0   Current Ratio   1.8 0.7 1.4 1.4 2.0 0.2 0.0 0.0   Cash and cash equivalent   731.9 769.3 31.3 61.7 184.0 0.9 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   330.3 -299.8 226.5 218.7 529.5 -169.4 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 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