Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAH 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.5% 1.1%   Bankruptcy risk   2.6% 1.2% 1.4% 1.6% 1.6% 1.5% 11.7% 9.6%   Credit score (0-100)   63 83 77 73 74 74 21 26   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 52.1 15.6 5.7 4.8 9.6 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   147 1,000 1,172 605 287 395 0.0 0.0   EBITDA   117 306 467 605 287 395 0.0 0.0   EBIT   117 971 1,167 755 137 395 0.0 0.0   Pre-tax profit (PTP)   110.2 820.9 1,009.4 462.2 204.9 162.1 0.0 0.0   Net earnings   85.9 630.6 785.7 357.2 159.2 149.5 0.0 0.0   Pre-tax profit without non-rec. items   110 821 1,009 612 54.9 162 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   5,600 6,300 7,000 7,150 7,000 5,680 0.0 0.0   Shareholders equity total   844 1,421 2,151 2,468 2,570 2,661 2,550 2,550   Interest-bearing liabilities   364 4,204 4,006 3,823 3,585 2,827 0.0 0.0   Balance sheet total (assets)   5,661 6,313 7,013 7,159 7,008 6,240 2,550 2,550   Net Debt   324 4,194 3,993 3,814 3,577 2,269 -2,550 -2,550     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   147 1,000 1,172 605 287 395 0.0 0.0   Gross profit growth   73.2% 580.5% 17.2% -48.4% -52.5% 37.5% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   5,661 6,313 7,013 7,159 7,008 6,240 2,550 2,550   Balance sheet change%   283.6% 11.5% 11.1% 2.1% -2.1% -11.0% -59.1% 0.0%   Added value   117.2 971.0 1,167.4 755.3 137.4 395.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,200 700 700 150 -150 -1,320 -5,680 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   79.7% 97.1% 99.6% 124.8% 47.8% 100.0% 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 %   3.3% 16.2% 17.5% 10.7% 1.9% 6.0% 0.0% 0.0%   ROI %   8.5% 26.4% 18.5% 11.2% 2.0% 6.1% 0.0% 0.0%   ROE %   10.4% 55.7% 44.0% 15.5% 6.3% 5.7% 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 %   14.9% 22.5% 30.7% 34.5% 40.0% 42.6% 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, %   276.8% 1,370.9% 854.3% 630.1% 1,244.4% 574.1% 0.0% 0.0%   Gearing %   43.2% 295.9% 186.2% 154.9% 139.5% 106.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 6.6% 3.8% 3.7% 2.2% 7.3% 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   0.0 0.0 0.0 0.0 0.1 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 1.0 0.0 0.0   Cash and cash equivalent   40.1 10.0 13.4 9.2 8.0 558.1 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   -4,236.3 -668.6 -718.3 -711.3 -88.2 -5.8 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   117 971 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 306 0 0 0 0 0 0   EBIT / employee   117 971 0 0 0 0 0 0   Net earnings / employee   86 631 0 0 0 0 0 0