Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Appella 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 4.3% 2.7% 2.6% 8.4% 5.8% 9.4% 9.4%   Credit score (0-100)   73 47 59 61 28 40 26 26   Credit rating   A BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   1.8 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,168 834 1,239 2,781 -497 -170 0.0 0.0   EBITDA   1,440 110 477 2,647 -586 -216 0.0 0.0   EBIT   947 -350 267 2,644 -588 -273 0.0 0.0   Pre-tax profit (PTP)   919.6 -407.1 229.6 2,650.5 -473.3 -290.5 0.0 0.0   Net earnings   716.9 -318.0 179.1 2,067.3 -370.6 -296.1 0.0 0.0   Pre-tax profit without non-rec. items   920 -407 230 2,651 -473 -290 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,697 1,175 650 1,930 2,504 4,752 0.0 0.0   Shareholders equity total   2,866 2,348 2,527 4,095 4,224 3,928 3,803 3,803   Interest-bearing liabilities   959 1,673 406 0.0 0.0 724 0.0 0.0   Balance sheet total (assets)   4,117 4,254 3,306 4,719 4,985 4,846 3,803 3,803   Net Debt   959 1,673 -246 -1,285 -272 724 -3,803 -3,803     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,168 834 1,239 2,781 -497 -170 0.0 0.0   Gross profit growth   11.1% -61.5% 48.5% 124.5% 0.0% 65.8% 0.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   4,117 4,254 3,306 4,719 4,985 4,846 3,803 3,803   Balance sheet change%   -18.9% 3.3% -22.3% 42.7% 5.6% -2.8% -21.5% 0.0%   Added value   1,439.7 110.4 477.2 2,646.6 -585.6 -215.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   246 -982 -735 1,277 572 2,191 -4,752 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   43.7% -42.0% 21.6% 95.1% 118.3% 160.5% 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 %   20.9% -8.4% 7.1% 66.2% -9.7% -5.5% 0.0% 0.0%   ROI %   23.5% -8.9% 7.7% 71.5% -10.8% -6.1% 0.0% 0.0%   ROE %   27.5% -12.2% 7.3% 62.4% -8.9% -7.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   69.6% 55.2% 76.5% 86.8% 84.7% 81.1% 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, %   66.6% 1,515.6% -51.6% -48.6% 46.4% -335.6% 0.0% 0.0%   Gearing %   33.5% 71.3% 16.1% 0.0% 0.0% 18.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 4.4% 3.6% 3.6% 0.0% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.5 1.2 12.6 3.3 0.1 0.0 0.0   Current Ratio   1.9 1.6 3.4 12.6 3.3 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 652.2 1,285.2 271.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,169.6 1,173.3 1,877.2 2,567.9 1,722.3 -816.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   720 55 239 1,323 -586 -216 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   720 55 239 1,323 -586 -216 0 0   EBIT / employee   473 -175 134 1,322 -588 -273 0 0   Net earnings / employee   358 -159 90 1,034 -371 -296 0 0