Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DRUEDALSVEJENS EJENDOMSINVEST 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.9% 1.2% 1.0% 1.1% 1.2% 0.9% 7.1% 7.1%   Credit score (0-100)   90 83 87 83 82 87 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   602.8 229.8 545.7 375.6 220.1 750.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   983 958 977 884 935 1,241 0.0 0.0   EBITDA   983 958 977 884 845 1,151 0.0 0.0   EBIT   759 734 747 647 609 899 0.0 0.0   Pre-tax profit (PTP)   281.0 149.0 237.0 204.0 136.0 394.5 0.0 0.0   Net earnings   173.0 60.0 127.0 116.0 54.0 260.2 0.0 0.0   Pre-tax profit without non-rec. items   281 149 237 204 136 395 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   20,368 20,144 21,292 21,054 20,818 20,874 0.0 0.0   Shareholders equity total   8,380 8,440 8,567 8,683 8,737 8,998 7,961 7,961   Interest-bearing liabilities   14,179 13,982 15,064 14,576 14,156 15,250 0.0 0.0   Balance sheet total (assets)   22,943 22,788 24,026 23,661 23,358 24,893 7,961 7,961   Net Debt   13,721 13,421 14,493 14,058 13,711 13,313 -7,961 -7,961     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   983 958 977 884 935 1,241 0.0 0.0   Gross profit growth   26.5% -2.5% 2.0% -9.5% 5.8% 32.8% -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)   22,943 22,788 24,026 23,661 23,358 24,893 7,961 7,961   Balance sheet change%   -0.8% -0.7% 5.4% -1.5% -1.3% 6.6% -68.0% 0.0%   Added value   983.0 958.0 977.0 884.0 846.0 1,151.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -446 -448 918 -475 -472 -196 -20,874 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   77.2% 76.6% 76.5% 73.2% 65.1% 72.5% 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 %   3.4% 3.1% 3.1% 2.9% 2.6% 3.7% 0.0% 0.0%   ROI %   3.5% 3.1% 3.1% 2.9% 2.7% 3.8% 0.0% 0.0%   ROE %   2.1% 0.7% 1.5% 1.3% 0.6% 2.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   36.5% 37.0% 35.7% 36.7% 37.4% 36.1% 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, %   1,395.8% 1,400.9% 1,483.4% 1,590.3% 1,622.6% 1,156.3% 0.0% 0.0%   Gearing %   169.2% 165.7% 175.8% 167.9% 162.0% 169.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.9% 3.3% 3.3% 3.3% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 1.8 1.3 1.0 3.0 0.0 0.0   Current Ratio   1.2 1.6 1.8 1.3 1.0 3.0 0.0 0.0   Cash and cash equivalent   458.0 561.0 571.0 518.0 445.0 1,936.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   86.0 208.0 300.0 123.0 -10.0 1,298.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   983 958 977 884 846 1,151 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   983 958 977 884 845 1,151 0 0   EBIT / employee   759 734 747 647 609 899 0 0   Net earnings / employee   173 60 127 116 54 260 0 0