Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

US Ejendomme, Viborg 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   2.3% 2.1% 2.3% 1.4% 1.5% 1.4% 8.3% 8.3%   Credit score (0-100)   66 68 63 77 76 78 29 29   Credit rating   BBB A BBB A A A BB BB   Credit limit (kDKK)   0.1 0.4 0.1 46.2 33.9 42.3 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   326 326 582 840 917 966 0.0 0.0   EBITDA   326 326 582 840 917 966 0.0 0.0   EBIT   171 165 281 469 547 578 0.0 0.0   Pre-tax profit (PTP)   30.6 93.1 41.1 199.8 225.9 251.5 0.0 0.0   Net earnings   23.9 72.7 54.8 155.3 176.2 195.9 0.0 0.0   Pre-tax profit without non-rec. items   30.6 93.1 41.1 200 226 252 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   7,978 9,131 18,626 19,772 19,401 19,285 0.0 0.0   Shareholders equity total   4,882 4,954 5,929 6,084 6,261 6,457 6,357 6,357   Interest-bearing liabilities   4,869 4,648 14,306 13,594 13,112 12,743 0.0 0.0   Balance sheet total (assets)   9,999 9,844 21,479 21,218 20,883 20,717 6,357 6,357   Net Debt   2,968 4,585 12,951 13,564 12,741 12,716 -6,357 -6,357     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   326 326 582 840 917 966 0.0 0.0   Gross profit growth   1.3% -0.2% 78.8% 44.2% 9.2% 5.3% -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)   9,999 9,844 21,479 21,218 20,883 20,717 6,357 6,357   Balance sheet change%   21.1% -1.5% 118.2% -1.2% -1.6% -0.8% -69.3% 0.0%   Added value   326.3 325.8 582.4 839.6 917.2 966.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -311 992 9,193 776 -741 -504 -19,285 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  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 (%)   52.4% 50.6% 48.2% 55.9% 59.6% 59.9% 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 %   1.9% 1.8% 1.9% 2.3% 2.7% 2.9% 0.0% 0.0%   ROI %   1.9% 1.8% 1.9% 2.3% 2.7% 2.9% 0.0% 0.0%   ROE %   0.5% 1.5% 1.0% 2.6% 2.9% 3.1% 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 %   48.8% 50.3% 27.6% 28.7% 30.0% 31.2% 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, %   909.5% 1,407.2% 2,223.6% 1,615.6% 1,389.2% 1,316.4% 0.0% 0.0%   Gearing %   99.7% 93.8% 241.3% 223.4% 209.4% 197.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 1.8% 2.6% 2.1% 2.6% 2.7% 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   6.7 2.7 0.7 0.4 0.4 0.3 0.0 0.0   Current Ratio   6.7 2.7 0.7 0.4 0.4 0.3 0.0 0.0   Cash and cash equivalent   1,900.8 63.3 1,355.6 29.8 370.9 26.2 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   1,720.5 450.8 -1,233.9 -2,610.1 -2,564.4 -2,728.3 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   326 326 582 840 917 966 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   326 326 582 840 917 966 0 0   EBIT / employee   171 165 281 469 547 578 0 0   Net earnings / employee   24 73 55 155 176 196 0 0