Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dantag 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.3% 3.5% 3.8% 2.9% 3.6% 2.9% 16.9% 16.9%   Credit score (0-100)   56 54 51 56 52 58 10 10   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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   87.0 127 120 163 136 171 0.0 0.0   EBITDA   87.0 127 120 163 136 171 0.0 0.0   EBIT   68.0 107 99.0 132 105 140 0.0 0.0   Pre-tax profit (PTP)   17.0 59.0 50.0 88.0 63.0 90.4 0.0 0.0   Net earnings   13.0 48.0 37.0 69.0 49.0 70.3 0.0 0.0   Pre-tax profit without non-rec. items   17.0 59.0 50.0 88.0 63.0 90.4 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   1,492 1,472 1,538 1,506 1,476 1,444 0.0 0.0   Shareholders equity total   63.0 111 148 217 266 336 286 286   Interest-bearing liabilities   1,355 1,313 1,278 1,241 1,219 1,199 0.0 0.0   Balance sheet total (assets)   1,524 1,597 1,636 1,643 1,649 1,718 286 286   Net Debt   1,334 1,200 1,183 1,105 1,047 926 -286 -286     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   87.0 127 120 163 136 171 0.0 0.0   Gross profit growth   13.0% 46.0% -5.5% 35.8% -16.6% 25.9% -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)   1,524 1,597 1,636 1,643 1,649 1,718 286 286   Balance sheet change%   -0.8% 4.8% 2.4% 0.4% 0.4% 4.2% -83.3% 0.0%   Added value   87.0 127.0 120.0 163.0 136.0 171.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 -40 45 -63 -61 -63 -1,444 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 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 (%)   78.2% 84.3% 82.5% 81.0% 77.2% 81.8% 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 %   4.4% 6.9% 6.1% 8.1% 6.4% 8.3% 0.0% 0.0%   ROI %   4.7% 7.4% 6.8% 9.0% 7.0% 9.1% 0.0% 0.0%   ROE %   22.8% 55.2% 28.6% 37.8% 20.3% 23.3% 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 %   4.1% 7.0% 9.0% 13.2% 16.1% 19.6% 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, %   1,533.3% 944.9% 985.8% 677.9% 769.9% 540.9% 0.0% 0.0%   Gearing %   2,150.8% 1,182.9% 863.5% 571.9% 458.3% 356.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.6% 3.8% 3.5% 3.4% 4.1% 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   0.3 0.8 0.5 0.8 1.0 1.4 0.0 0.0   Current Ratio   0.3 0.8 0.5 0.8 1.0 1.4 0.0 0.0   Cash and cash equivalent   21.0 113.0 95.0 136.0 172.0 273.2 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   -76.0 -41.0 -98.0 -35.0 7.0 78.9 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   87 127 120 163 136 171 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 127 120 163 136 171 0 0   EBIT / employee   68 107 99 132 105 140 0 0   Net earnings / employee   13 48 37 69 49 70 0 0