Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

V61 EJENDOMSSELSKAB 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   1.8% 0.8% 1.0% 3.3% 0.9% 0.9% 8.2% 8.2%   Credit score (0-100)   74 94 87 54 88 87 30 30   Credit rating   A AA A BBB A A BB BB   Credit limit (kDKK)   103.3 3,304.6 2,594.0 0.0 1,509.9 1,447.3 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   -926 1,102 763 -4,143 1,626 2,103 0.0 0.0   EBITDA   -926 1,102 763 -4,143 1,626 2,103 0.0 0.0   EBIT   -1,063 962 626 -4,331 1,439 1,916 0.0 0.0   Pre-tax profit (PTP)   75,453.3 2,166.0 776.6 -4,319.1 1,287.4 1,807.3 0.0 0.0   Net earnings   75,160.0 1,805.8 588.7 -3,366.7 1,679.4 1,411.9 0.0 0.0   Pre-tax profit without non-rec. items   75,453 2,166 777 -4,319 1,287 1,807 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   26,749 26,931 34,023 31,113 30,873 30,685 0.0 0.0   Shareholders equity total   152,782 34,588 35,177 19,610 18,789 17,201 16,951 16,951   Interest-bearing liabilities   4,919 3,665 10,465 10,483 11,767 13,155 0.0 0.0   Balance sheet total (assets)   163,584 44,105 56,213 34,955 35,724 36,059 16,951 16,951   Net Debt   -11,177 -1,144 408 7,012 6,949 7,807 -16,951 -16,951     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   -926 1,102 763 -4,143 1,626 2,103 0.0 0.0   Gross profit growth   41.7% 0.0% -30.8% 0.0% 0.0% 29.3% -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)   163,584 44,105 56,213 34,955 35,724 36,059 16,951 16,951   Balance sheet change%   77.6% -73.0% 27.5% -37.8% 2.2% 0.9% -53.0% 0.0%   Added value   -925.7 1,102.4 763.0 -4,143.3 1,626.9 2,103.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -275 41 6,955 -3,098 -428 -375 -30,685 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   114.9% 87.2% 82.0% 104.5% 88.5% 91.1% 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 %   59.1% 2.2% 1.7% -9.2% 4.1% 5.3% 0.0% 0.0%   ROI %   60.1% 2.2% 1.9% -10.0% 4.2% 5.6% 0.0% 0.0%   ROE %   65.2% 1.9% 1.7% -12.3% 8.7% 7.8% 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 %   93.5% 78.8% 62.8% 56.5% 53.0% 48.1% 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, %   1,207.5% -103.8% 53.5% -169.2% 427.2% 371.2% 0.0% 0.0%   Gearing %   3.2% 10.6% 29.7% 53.5% 62.6% 76.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.6% 1.3% 1.1% 1.4% 0.9% 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   68.1 13.3 3.6 2.5 1.6 1.1 0.0 0.0   Current Ratio   61.4 11.3 3.5 2.2 1.5 1.1 0.0 0.0   Cash and cash equivalent   16,095.8 4,808.8 10,056.5 3,471.1 4,818.2 5,348.2 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   134,606.1 15,656.3 15,893.7 2,082.5 1,581.9 368.0 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  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   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