Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRANBERG EJENDOMME 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% 0.4% 0.4%   Bankruptcy risk   1.5% 1.2% 1.2% 1.2% 0.9% 1.3% 8.5% 8.3%   Credit score (0-100)   78 83 81 81 88 79 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   80.2 715.9 697.7 809.5 2,396.4 395.7 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   768 888 653 1,031 1,825 1,400 0.0 0.0   EBITDA   -98.4 48.1 24.6 565 1,341 916 0.0 0.0   EBIT   -292 -139 -158 388 1,166 741 0.0 0.0   Pre-tax profit (PTP)   -1,154.9 -877.7 -705.1 -852.2 -47.8 -1,576.6 0.0 0.0   Net earnings   -919.3 -590.0 -536.5 -663.2 -43.2 -1,230.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,155 -878 -705 -852 -47.8 -1,577 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   64,661 58,115 81,733 84,056 87,280 87,105 0.0 0.0   Shareholders equity total   23,340 29,387 35,901 35,442 33,764 28,962 6,666 6,666   Interest-bearing liabilities   36,374 29,042 38,214 40,895 49,285 53,936 0.0 0.0   Balance sheet total (assets)   67,543 68,254 86,217 87,794 95,123 93,694 6,666 6,666   Net Debt   34,752 22,422 38,014 40,771 48,040 53,924 -6,666 -6,666     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   768 888 653 1,031 1,825 1,400 0.0 0.0   Gross profit growth   -37.3% 15.5% -26.4% 57.8% 77.1% -23.3% -100.0% 0.0%   Employees   3 3 3 1 1 1 0 0   Employee growth %   50.0% 0.0% 0.0% -66.7% 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)   67,543 68,254 86,217 87,794 95,123 93,694 6,666 6,666   Balance sheet change%   31.1% 1.1% 26.3% 1.8% 8.3% -1.5% -92.9% 0.0%   Added value   -98.4 48.1 24.6 565.2 1,343.5 915.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20,362 -1,634 17,022 9,069 5,355 863 -68,384 -22,171   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 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 (%)   -38.0% -15.7% -24.2% 37.6% 63.9% 52.9% 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 %   -0.5% -0.1% 0.1% 0.6% 1.5% 1.0% 0.0% 0.0%   ROI %   -0.5% -0.1% 0.1% 0.6% 1.5% 1.0% 0.0% 0.0%   ROE %   -4.4% -2.2% -1.6% -1.9% -0.1% -3.9% 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 %   34.6% 43.1% 41.6% 40.4% 35.5% 30.9% 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, %   -35,315.1% 46,572.5% 154,816.9% 7,213.2% 3,581.4% 5,887.4% 0.0% 0.0%   Gearing %   155.8% 98.8% 106.4% 115.4% 146.0% 186.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.6% 2.3% 3.5% 3.1% 4.8% 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   0.5 2.0 0.3 0.3 0.4 0.4 0.0 0.0   Current Ratio   0.5 2.0 0.3 0.3 0.4 0.4 0.0 0.0   Cash and cash equivalent   1,621.9 6,620.6 200.2 124.1 1,244.8 12.5 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   -2,701.2 4,734.5 -10,640.1 -6,997.7 -10,256.9 -11,970.6 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 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   -33 16 8 565 1,344 916 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -33 16 8 565 1,341 916 0 0   EBIT / employee   -97 -46 -53 388 1,166 741 0 0   Net earnings / employee   -306 -197 -179 -663 -43 -1,230 0 0