Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONSORT IMMOBILIEN 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.4% 0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.8% 1.9% 0.7% 25.9% 7.6% 7.6%   Credit score (0-100)   0 0 93 71 96 3 32 31   Credit rating   N/A N/A AA A AA B BB BB   Credit limit (kDKK)   0.0 0.0 2,695.7 10.0 2,384.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 4,012 45,762 1,792 43,321 0.0 0.0   EBITDA   0.0 0.0 8,600 31,636 1,792 43,321 0.0 0.0   EBIT   0.0 0.0 6,263 38,655 1,749 43,299 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 3,808.3 36,810.9 389.8 42,795.8 0.0 0.0   Net earnings   0.0 0.0 3,195.7 36,692.1 305.9 42,841.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 3,808 36,811 390 42,796 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 86,640 43,626 43,724 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 28,003 20,026 20,332 63,173 61,173 61,173   Interest-bearing liabilities   0.0 0.0 56,878 31,270 30,191 1.4 0.0 0.0   Balance sheet total (assets)   0.0 0.0 88,104 52,700 51,811 65,577 61,173 61,173   Net Debt   0.0 0.0 56,105 22,803 22,278 -5,902 -61,173 -61,173     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 4,012 45,762 1,792 43,321 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1,040.6% -96.1% 2,317.7% -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)   0 0 88,104 52,700 51,811 65,577 61,173 61,173   Balance sheet change%   0.0% 0.0% 0.0% -40.2% -1.7% 26.6% -6.7% 0.0%   Added value   0.0 0.0 6,306.3 38,698.9 1,792.5 43,321.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 86,596 -43,058 55 -43,745 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 156.1% 84.5% 97.6% 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 %   0.0% 0.0% 7.1% 54.9% 3.7% 74.1% 0.0% 0.0%   ROI %   0.0% 0.0% 7.2% 55.4% 3.7% 75.9% 0.0% 0.0%   ROE %   0.0% 0.0% 11.4% 152.8% 1.5% 102.6% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 31.8% 38.0% 39.2% 96.3% 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, %   0.0% 0.0% 652.4% 72.1% 1,243.3% -13.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 203.1% 156.1% 148.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.7% 4.2% 5.0% 4.5% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.3 0.3 27.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 0.3 27.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 772.7 8,467.2 7,912.8 5,903.1 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 -56,058.7 -22,787.6 -22,579.6 63,172.8 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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