Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dybdalvej 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 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% 0.3% 0.3%   Bankruptcy risk   2.0% 1.7% 1.9% 1.9% 3.0% 1.9% 18.3% 18.3%   Credit score (0-100)   71 74 70 69 57 69 8 8   Credit rating   A A A A BBB A B B   Credit limit (kDKK)   0.0 0.4 0.2 0.2 0.0 0.1 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   338 352 366 391 287 326 0.0 0.0   EBITDA   338 352 366 389 287 326 0.0 0.0   EBIT   290 301 316 338 -174 279 0.0 0.0   Pre-tax profit (PTP)   106.2 119.2 138.8 162.2 -348.1 258.2 0.0 0.0   Net earnings   80.9 99.9 106.3 124.5 -387.4 190.9 0.0 0.0   Pre-tax profit without non-rec. items   106 119 139 162 -348 258 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   4,864 4,813 4,762 4,711 4,251 4,203 0.0 0.0   Shareholders equity total   104 204 310 434 47.0 238 188 188   Interest-bearing liabilities   4,960 4,801 4,791 4,672 4,618 4,131 0.0 0.0   Balance sheet total (assets)   5,162 5,091 5,242 5,210 4,769 4,558 188 188   Net Debt   4,960 4,568 4,720 4,583 4,520 3,801 -188 -188     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   338 352 366 391 287 326 0.0 0.0   Gross profit growth   429.9% 4.0% 4.2% 6.6% -26.7% 13.8% -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)   5,162 5,091 5,242 5,210 4,769 4,558 188 188   Balance sheet change%   4.4% -1.4% 3.0% -0.6% -8.4% -4.4% -95.9% 0.0%   Added value   338.1 351.8 366.4 389.4 -122.9 326.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   145 -102 -102 -102 -921 -95 -4,203 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 -1.0 1.0 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 (%)   85.7% 85.5% 86.1% 86.7% -60.7% 85.4% 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 %   5.7% 5.9% 6.1% 6.5% -3.5% 8.2% 0.0% 0.0%   ROI %   5.8% 5.9% 6.2% 6.6% -3.5% 8.3% 0.0% 0.0%   ROE %   127.8% 65.0% 41.4% 33.5% -160.9% 134.0% 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 %   2.0% 4.0% 5.9% 8.3% 1.0% 5.2% 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, %   1,467.0% 1,298.4% 1,288.1% 1,176.8% 1,577.8% 1,165.3% 0.0% 0.0%   Gearing %   4,781.7% 2,357.6% 1,545.7% 1,075.3% 9,822.0% 1,736.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.7% 3.7% 3.7% 3.8% 2.8% 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   0.1 0.1 0.2 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.2 233.2 71.0 89.2 97.2 330.5 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   -1,737.5 -1,734.3 -1,688.6 -1,668.3 -1,736.3 -2,341.2 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