Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RealMæglerne Aabenraa og Tønder 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 2.1% 2.1%   Bankruptcy risk   19.9% 16.2% 19.4% 7.0% 19.4% 14.7% 17.2% 17.2%   Credit score (0-100)   6 12 6 33 6 13 10 10   Credit rating   B BB B BBB B BB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   415 611 652 1,003 273 556 0.0 0.0   EBITDA   -30.6 40.2 -0.9 570 25.7 -51.0 0.0 0.0   EBIT   -44.9 25.9 -15.2 556 -6.4 -51.0 0.0 0.0   Pre-tax profit (PTP)   -65.8 -9.0 -38.5 532.3 -318.6 -74.6 0.0 0.0   Net earnings   -127.7 -9.0 -38.5 486.8 -321.6 -74.6 0.0 0.0   Pre-tax profit without non-rec. items   -65.8 -9.0 -38.5 532 -319 -74.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -326 -335 -373 114 -208 -283 -333 -333   Interest-bearing liabilities   199 195 26.7 0.0 39.1 194 333 333   Balance sheet total (assets)   171 104 237 541 75.1 179 0.0 0.0   Net Debt   195 183 -126 -379 12.3 94.6 333 333     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   415 611 652 1,003 273 556 0.0 0.0   Gross profit growth   602.6% 47.3% 6.8% 53.9% -72.8% 103.4% -100.0% 0.0%   Employees   0 0 2 2 0 2 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 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)   171 104 237 541 75 179 0 0   Balance sheet change%   -0.9% -39.1% 127.4% 128.1% -86.1% 138.2% -100.0% 0.0%   Added value   -30.6 40.2 -0.9 570.1 7.9 -51.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -29 -29 -29 -64 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   -10.8% 4.2% -2.3% 55.4% -2.3% -9.2% 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 %   -10.3% 5.5% -2.9% 96.8% 0.3% -13.7% 0.0% 0.0%   ROI %   -21.6% 13.2% -13.7% 795.3% 0.9% -18.4% 0.0% 0.0%   ROE %   -74.2% -6.5% -22.5% 277.5% -1,443.1% 224.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -65.5% -76.2% -61.1% 21.0% -149.5% -99.1% -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, %   -638.7% 455.8% 14,583.2% -66.4% 47.8% -185.6% 0.0% 0.0%   Gearing %   -61.1% -58.2% -7.2% 0.0% -18.8% -68.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 17.7% 21.1% 189.5% 1,638.2% 20.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 0.3 1.2 0.5 0.6 0.0 0.0   Current Ratio   0.2 0.1 0.3 1.2 0.5 0.6 0.0 0.0   Cash and cash equivalent   3.6 11.4 152.8 378.5 26.8 99.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   -400.8 -395.5 -419.7 81.4 -64.1 -106.2 -166.3 -166.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 0 -0 285 0 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -0 285 0 -25 0 0   EBIT / employee   0 0 -8 278 0 -25 0 0   Net earnings / employee   0 0 -19 243 0 -37 0 0