Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORUP-EJENDOMME 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  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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.5% 0.8% 2.1% 4.8% 4.8% 5.0% 8.4% 8.4%   Credit score (0-100)   79 92 68 44 44 43 29 29   Credit rating   A AA A BBB BBB BBB BB BB   Credit limit (kDKK)   28.7 798.3 0.6 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)  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   -343 3,516 -128 -255 -168 -110 0.0 0.0   EBITDA   4,187 2,729 945 -1,028 -1,002 -925 0.0 0.0   EBIT   1,494 2,705 9.9 -746 -844 -1,577 0.0 0.0   Pre-tax profit (PTP)   1,490.6 2,668.1 97.5 -722.5 -855.8 -1,613.4 0.0 0.0   Net earnings   1,160.2 2,084.2 80.6 -563.4 -665.6 -1,268.7 0.0 0.0   Pre-tax profit without non-rec. items   1,491 2,668 97.5 -722 -856 -1,613 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   10,085 10,545 11,442 11,724 11,883 11,931 0.0 0.0   Shareholders equity total   5,424 7,509 7,589 7,026 6,360 5,091 4,091 4,091   Interest-bearing liabilities   4,860 4,808 4,766 4,766 5,009 6,207 0.0 0.0   Balance sheet total (assets)   10,908 13,601 13,560 12,982 12,571 12,441 4,091 4,091   Net Debt   4,662 4,424 4,727 4,433 4,598 6,022 -4,091 -4,091     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   -343 3,516 -128 -255 -168 -110 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -100.1% 34.1% 34.9% 0.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   100.0% 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)   10,908 13,601 13,560 12,982 12,571 12,441 4,091 4,091   Balance sheet change%   5.8% 24.7% -0.3% -4.3% -3.2% -1.0% -67.1% 0.0%   Added value   1,521.5 2,729.1 28.9 -738.4 -835.9 -1,575.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,610 435 878 274 158 46 -11,931 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 -1.0 -2.0 -3.0 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 (%)   -436.0% 76.9% -7.7% 292.5% 501.7% 1,439.5% 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 %   14.7% 22.2% 1.1% -5.3% -6.5% -12.5% 0.0% 0.0%   ROI %   15.8% 23.2% 1.1% -5.4% -6.7% -12.9% 0.0% 0.0%   ROE %   24.0% 32.2% 1.1% -7.7% -9.9% -22.2% 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 %   50.0% 55.5% 56.3% 54.5% 50.9% 41.2% 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, %   111.4% 162.1% 500.1% -431.1% -458.6% -650.9% 0.0% 0.0%   Gearing %   89.6% 64.0% 62.8% 67.8% 78.8% 121.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.2% 1.0% 0.4% 0.4% 0.8% 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   3.0 3.9 5.9 4.8 1.4 0.3 0.0 0.0   Current Ratio   2.5 3.5 5.0 3.6 1.2 0.3 0.0 0.0   Cash and cash equivalent   197.8 384.6 39.3 332.9 411.6 185.9 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   487.2 2,183.5 1,690.8 906.6 116.6 -1,370.5 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   761 1,365 14 -369 -418 -788 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,093 1,365 473 -514 -501 -463 0 0   EBIT / employee   747 1,352 5 -373 -422 -789 0 0   Net earnings / employee   580 1,042 40 -282 -333 -634 0 0