Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendommen Nystedvej 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.4% 2.1% 1.5% 2.3% 2.3% 1.8% 8.3% 8.3%   Credit score (0-100)   64 67 74 65 63 72 29 29   Credit rating   BBB A A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.5 27.3 0.2 0.1 5.4 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   244 979 1,106 1,456 1,495 1,639 0.0 0.0   EBITDA   244 979 1,106 1,456 1,495 1,639 0.0 0.0   EBIT   133 516 451 304 337 996 0.0 0.0   Pre-tax profit (PTP)   122.6 475.5 286.5 105.9 -240.8 531.3 0.0 0.0   Net earnings   94.3 370.9 223.5 82.6 -187.8 414.4 0.0 0.0   Pre-tax profit without non-rec. items   123 476 287 106 -241 531 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   12,214 13,959 25,015 23,961 22,924 22,281 0.0 0.0   Shareholders equity total   8,307 8,677 8,901 7,984 7,796 8,210 8,170 8,170   Interest-bearing liabilities   4,016 5,102 17,461 15,921 15,023 13,732 0.0 0.0   Balance sheet total (assets)   12,456 14,254 26,576 24,345 23,249 22,381 8,170 8,170   Net Debt   3,799 4,979 16,961 15,612 14,721 13,732 -8,170 -8,170     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   244 979 1,106 1,456 1,495 1,639 0.0 0.0   Gross profit growth   0.0% 301.5% 13.0% 31.7% 2.6% 9.7% -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)   12,456 14,254 26,576 24,345 23,249 22,381 8,170 8,170   Balance sheet change%   0.0% 14.4% 86.4% -8.4% -4.5% -3.7% -63.5% 0.0%   Added value   243.7 978.6 1,106.0 1,456.3 1,489.6 1,639.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12,103 1,282 10,401 -2,206 -2,194 -1,286 -22,281 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   54.4% 52.7% 40.8% 20.9% 22.6% 60.8% 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 %   1.1% 3.9% 2.5% 1.2% 1.4% 4.4% 0.0% 0.0%   ROI %   1.1% 3.9% 2.5% 1.2% 1.5% 4.4% 0.0% 0.0%   ROE %   1.1% 4.4% 2.5% 1.0% -2.4% 5.2% 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 %   66.7% 60.9% 33.5% 32.8% 33.5% 36.7% 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, %   1,558.5% 508.8% 1,533.6% 1,072.0% 985.0% 837.7% 0.0% 0.0%   Gearing %   48.3% 58.8% 196.2% 199.4% 192.7% 167.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.9% 2.0% 1.2% 3.8% 3.2% 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 0.1 1.4 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.1 1.4 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   217.0 123.3 500.0 309.3 301.7 0.0 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   -663.1 -2,342.2 459.1 -883.5 -15,042.3 -13,891.8 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