Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STUBKJÆR 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.9% 1.5% 1.9% 0.9% 2.0% 0.8% 7.4% 7.2%   Credit score (0-100)   72 75 69 89 68 91 33 33   Credit rating   A A A A A AA BB BBB   Credit limit (kDKK)   71.5 654.0 80.1 26,193.3 51.3 29,713.1 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   -76.5 -38.0 -34.5 313 329 310 0.0 0.0   EBITDA   -76.5 -38.0 -34.5 313 329 310 0.0 0.0   EBIT   -76.5 -38.0 -34.5 313 329 576 0.0 0.0   Pre-tax profit (PTP)   16,009.2 28,469.9 88,909.7 49,910.3 -28,536.1 10,863.4 0.0 0.0   Net earnings   16,026.0 28,477.0 88,859.9 49,744.3 -28,550.9 10,753.0 0.0 0.0   Pre-tax profit without non-rec. items   16,009 28,470 88,910 49,910 -28,536 10,863 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   0.0 0.0 14,148 14,235 14,235 14,500 0.0 0.0   Shareholders equity total   205,841 234,318 323,178 375,122 346,571 357,324 149,527 149,527   Interest-bearing liabilities   93,412 80,019 80,019 45,364 29,085 24,240 0.0 0.0   Balance sheet total (assets)   301,425 319,984 430,255 420,833 375,853 381,848 149,527 149,527   Net Debt   93,128 79,507 67,397 43,239 28,784 24,025 -149,527 -149,527     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   -76.5 -38.0 -34.5 313 329 310 0.0 0.0   Gross profit growth   -49.0% 50.3% 9.4% 0.0% 5.3% -5.8% -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)   301,425 319,984 430,255 420,833 375,853 381,848 149,527 149,527   Balance sheet change%   14.9% 6.2% 34.5% -2.2% -10.7% 1.6% -60.8% 0.0%   Added value   -76.5 -38.0 -34.5 312.8 329.4 575.8 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 14,148 87 0 265 -14,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 1.0 2.0 3.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 185.5% 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 %   6.4% 10.3% 25.6% 11.8% -6.9% 3.1% 0.0% 0.0%   ROI %   6.5% 10.4% 26.8% 12.2% -6.9% 3.1% 0.0% 0.0%   ROE %   8.1% 12.9% 31.9% 14.2% -7.9% 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 %   68.3% 73.2% 75.1% 89.1% 92.2% 93.6% 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, %   -121,746.0% -209,201.5% -195,638.4% 13,823.0% 8,738.9% 7,739.3% 0.0% 0.0%   Gearing %   45.4% 34.1% 24.8% 12.1% 8.4% 6.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 4.1% 9.1% 0.5% 2.5% 3.4% 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   0.3 0.3 0.3 0.4 0.2 0.3 0.0 0.0   Current Ratio   0.3 0.3 0.3 0.4 0.2 0.3 0.0 0.0   Cash and cash equivalent   284.1 512.2 12,621.8 2,125.4 301.1 215.4 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   -70,059.0 -57,218.3 -76,554.4 -25,891.9 -22,396.5 -18,197.7 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   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