Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROPRIUM 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.8% 0.6% 1.4% 2.4% 2.5% 1.1% 9.3% 9.3%   Credit score (0-100)   94 98 77 62 62 83 27 27   Credit rating   AA AA A BBB BBB A BB BB   Credit limit (kDKK)   1,163.3 2,454.3 85.6 0.0 0.0 262.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,522 3,404 1,593 268 667 969 0.0 0.0   EBITDA   1,762 3,032 523 -66.3 309 896 0.0 0.0   EBIT   2,142 7,285 -979 -1,667 -949 658 0.0 0.0   Pre-tax profit (PTP)   1,093.4 6,981.7 -1,818.2 -1,274.6 -1,594.7 -152.9 0.0 0.0   Net earnings   740.0 5,567.9 -1,426.1 -982.2 -1,244.1 -125.0 0.0 0.0   Pre-tax profit without non-rec. items   1,093 6,982 -1,818 -1,275 -1,595 -153 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   64,315 54,400 42,284 24,077 22,819 22,566 0.0 0.0   Shareholders equity total   12,023 17,591 16,165 7,183 5,939 5,814 5,614 5,614   Interest-bearing liabilities   43,721 37,278 21,271 17,839 17,833 17,698 0.0 0.0   Balance sheet total (assets)   64,375 62,577 42,522 25,376 24,295 24,002 5,614 5,614   Net Debt   43,721 29,145 21,271 17,368 17,833 17,698 -5,614 -5,614     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,522 3,404 1,593 268 667 969 0.0 0.0   Gross profit growth   -9.5% 35.0% -53.2% -83.2% 148.9% 45.3% -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)   64,375 62,577 42,522 25,376 24,295 24,002 5,614 5,614   Balance sheet change%   -15.6% -2.8% -32.0% -40.3% -4.3% -1.2% -76.6% 0.0%   Added value   2,150.1 7,284.7 -971.1 -1,659.7 -941.1 657.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10,837 -9,915 -12,124 -18,214 -1,266 -253 -22,566 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 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   84.9% 214.0% -61.4% -622.7% -142.4% 67.9% 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 %   3.2% 12.8% -1.9% -2.5% -3.8% 2.8% 0.0% 0.0%   ROI %   3.5% 14.2% -2.1% -2.7% -3.8% 2.8% 0.0% 0.0%   ROE %   6.3% 37.6% -8.4% -8.4% -19.0% -2.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   18.7% 28.1% 38.0% 28.3% 24.4% 24.2% 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, %   2,481.5% 961.2% 4,068.9% -26,209.6% 5,768.9% 1,975.9% 0.0% 0.0%   Gearing %   363.6% 211.9% 131.6% 248.4% 300.3% 304.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.8% 2.9% 2.1% 3.6% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.7 0.0 4.7 2.6 2.5 0.0 0.0   Current Ratio   0.0 0.7 0.0 4.7 2.6 2.5 0.0 0.0   Cash and cash equivalent   0.0 8,133.2 0.0 470.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -9,431.7 -3,455.4 -7,034.3 1,020.0 900.5 857.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,150 7,285 -971 -1,660 -941 658 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,762 3,032 523 -66 309 896 0 0   EBIT / employee   2,142 7,285 -979 -1,667 -949 658 0 0   Net earnings / employee   740 5,568 -1,426 -982 -1,244 -125 0 0