Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NEU EJENDOMSINVEST A/S 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   7.0% 5.6% 2.4% 1.3% 1.1% 1.1% 8.3% 8.1%   Credit score (0-100)   36 42 64 79 85 82 30 30   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 192.3 519.9 326.4 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   -194 -13.5 -159 520 507 166 0.0 0.0   EBITDA   -213 -27.5 -171 255 247 -149 0.0 0.0   EBIT   -222 -61.5 -252 104 172 -307 0.0 0.0   Pre-tax profit (PTP)   -234.2 -87.2 13,535.3 770.6 1,675.0 876.0 0.0 0.0   Net earnings   -234.2 -109.0 10,423.8 597.3 1,295.3 724.5 0.0 0.0   Pre-tax profit without non-rec. items   -234 -87.2 13,535 771 1,675 876 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   88.4 54.4 641 491 735 585 0.0 0.0   Shareholders equity total   1,507 1,398 11,822 11,119 11,014 10,139 8,639 8,639   Interest-bearing liabilities   0.0 0.0 6,549 5,868 12,049 11,588 0.0 0.0   Balance sheet total (assets)   2,955 2,704 18,826 17,422 25,030 24,461 8,639 8,639   Net Debt   -16.7 -5.8 2,587 4,201 11,977 11,584 -8,639 -8,639     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   -194 -13.5 -159 520 507 166 0.0 0.0   Gross profit growth   0.0% 93.1% -1,082.8% 0.0% -2.4% -67.3% -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)   2,955 2,704 18,826 17,422 25,030 24,461 8,639 8,639   Balance sheet change%   2.7% -8.5% 596.2% -7.5% 43.7% -2.3% -64.7% 0.0%   Added value   -212.9 -27.5 -170.8 255.1 323.2 -149.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -68 505 -301 169 -307 -585 0   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 -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 %   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 (%)   114.5% 456.3% 158.0% 20.0% 33.9% -185.3% 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 %   -5.9% 25.8% 127.4% 5.0% 9.5% 7.0% 0.0% 0.0%   ROI %   -10.5% -6.0% 137.4% 5.2% 9.7% 7.2% 0.0% 0.0%   ROE %   -14.4% -7.5% 157.7% 5.2% 11.7% 6.9% 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 %   51.0% 51.7% 62.8% 63.8% 44.0% 41.4% 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, %   7.8% 21.0% -1,514.8% 1,646.6% 4,848.5% -7,757.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 55.4% 52.8% 109.4% 114.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14,155.2% 0.0% 1.9% 2.3% 3.8% 7.2% 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   1.0 1.0 0.9 0.4 0.0 0.1 0.0 0.0   Current Ratio   1.0 1.0 0.9 0.4 0.0 0.1 0.0 0.0   Cash and cash equivalent   16.7 5.8 3,961.8 1,667.8 71.2 4.3 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   18.6 -56.4 -1,003.6 -4,001.0 -12,371.7 -11,502.7 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   -213 -27 -171 255 323 -149 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -213 -27 -171 255 247 -149 0 0   EBIT / employee   -222 -61 -252 104 172 -307 0 0   Net earnings / employee   -234 -109 10,424 597 1,295 725 0 0