Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Dalager 4 og 6 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 1.6% 1.8% 1.9% 1.3% 1.4% 9.2% 9.0%   Credit score (0-100)   70 77 72 69 79 78 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.6 12.9 3.0 1.2 71.3 52.9 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   1,091 1,090 1,011 925 1,019 1,018 0.0 0.0   EBITDA   1,091 1,090 1,011 925 1,019 1,018 0.0 0.0   EBIT   813 738 686 604 674 668 0.0 0.0   Pre-tax profit (PTP)   637.0 568.2 543.9 461.4 532.7 552.9 0.0 0.0   Net earnings   503.1 443.2 424.3 359.9 415.5 430.1 0.0 0.0   Pre-tax profit without non-rec. items   637 568 544 461 533 553 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   8,429 8,586 8,437 8,421 8,303 9,067 0.0 0.0   Shareholders equity total   4,163 3,606 4,030 3,890 4,306 4,736 4,522 4,522   Interest-bearing liabilities   6,278 5,773 4,745 5,106 4,140 4,106 0.0 0.0   Balance sheet total (assets)   11,987 10,703 10,426 10,657 9,988 10,355 4,522 4,522   Net Debt   5,815 4,149 2,822 3,116 2,588 3,668 -4,522 -4,522     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   1,091 1,090 1,011 925 1,019 1,018 0.0 0.0   Gross profit growth   8.9% -0.1% -7.3% -8.5% 10.2% -0.1% -100.0% 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)   11,987 10,703 10,426 10,657 9,988 10,355 4,522 4,522   Balance sheet change%   9.2% -10.7% -2.6% 2.2% -6.3% 3.7% -56.3% 0.0%   Added value   1,091.1 1,090.1 1,011.0 925.0 995.4 1,017.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   528 -195 -474 -337 -464 414 -9,067 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   74.5% 67.7% 67.9% 65.3% 66.1% 65.7% 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 %   7.1% 6.5% 6.5% 5.7% 6.5% 6.6% 0.0% 0.0%   ROI %   7.3% 6.7% 6.7% 6.0% 6.9% 6.9% 0.0% 0.0%   ROE %   12.9% 11.4% 11.1% 9.1% 10.1% 9.5% 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 %   34.7% 33.7% 38.7% 36.5% 43.1% 45.7% 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, %   533.0% 380.6% 279.1% 336.8% 253.9% 360.5% 0.0% 0.0%   Gearing %   150.8% 160.1% 117.7% 131.3% 96.1% 86.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.8% 2.7% 2.9% 3.1% 2.8% 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   1.2 1.5 2.1 1.5 2.2 1.5 0.0 0.0   Current Ratio   1.2 1.5 2.1 1.5 2.2 1.5 0.0 0.0   Cash and cash equivalent   462.3 1,624.1 1,922.6 1,990.5 1,552.2 438.1 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   658.6 707.6 1,036.2 745.9 929.5 451.5 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   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