Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

D.M.P Ejendomsudvikling ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   8.1% 5.6% 11.1% 9.2% 18.1% 7.0% 16.7% 16.7%   Credit score (0-100)   32 42 22 25 7 33 10 10   Credit rating   BB BBB BB BB B BBB 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   903 0 0 0 0 0 0 0   Gross profit   652 258 173 700 23.0 469 0.0 0.0   EBITDA   186 -33.0 -324 210 -212 34.1 0.0 0.0   EBIT   186 -33.0 -324 210 -212 34.1 0.0 0.0   Pre-tax profit (PTP)   215.0 94.0 -335.0 214.0 -215.0 32.5 0.0 0.0   Net earnings   188.0 96.0 -263.0 163.0 -169.0 23.8 0.0 0.0   Pre-tax profit without non-rec. items   215 94.0 -335 214 -215 32.5 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   313 409 126 289 118 141 16.5 16.5   Interest-bearing liabilities   125 0.0 0.0 0.0 36.0 50.1 0.0 0.0   Balance sheet total (assets)   530 747 202 504 189 359 16.5 16.5   Net Debt   -37.0 -492 -58.0 -11.0 -52.0 -60.1 -16.5 -16.5     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   903 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   652 258 173 700 23.0 469 0.0 0.0   Gross profit growth   81.1% -60.4% -32.9% 304.6% -96.7% 1,940.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   530 747 202 504 189 359 16 16   Balance sheet change%   38.0% 40.9% -73.0% 149.5% -62.5% 89.7% -95.4% 0.0%   Added value   186.0 -33.0 -324.0 210.0 -212.0 34.1 0.0 0.0   Added value %   20.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 1.0 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 %   20.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   20.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   28.5% -12.8% -187.3% 30.0% -921.7% 7.3% 0.0% 0.0%   Net Earnings %   20.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   20.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   23.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   50.1% 15.2% -67.7% 60.9% -61.2% 12.5% 0.0% 0.0%   ROI %   64.8% 22.9% -120.0% 103.6% -95.7% 19.8% 0.0% 0.0%   ROE %   85.8% 26.6% -98.3% 78.6% -83.0% 18.3% 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 %   59.1% 54.8% 62.4% 57.3% 62.4% 39.5% 100.0% 100.0%   Relative indebtedness %   24.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -19.9% 1,490.9% 17.9% -5.2% 24.5% -176.3% 0.0% 0.0%   Gearing %   39.9% 0.0% 0.0% 0.0% 30.5% 35.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 4.8% 0.0% 0.0% 16.7% 3.9% 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   2.3 1.5 1.9 2.3 2.7 1.7 0.0 0.0   Current Ratio   2.3 1.5 1.9 2.3 2.7 1.7 0.0 0.0   Cash and cash equivalent   162.0 492.0 58.0 11.0 88.0 110.2 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)   12.5 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 %   55.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   282.0 156.0 72.0 284.0 118.0 141.9 0.0 0.0   Net working capital %   31.2% 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   903 0 0 0 0 0 0 0   Added value / employee   186 -33 -324 210 -212 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   186 -33 -324 210 -212 34 0 0   EBIT / employee   186 -33 -324 210 -212 34 0 0   Net earnings / employee   188 96 -263 163 -169 24 0 0