Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK Resi Propco Godthåbsvej 62 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% 0.4% 0.4%   Bankruptcy risk   3.2% 1.4% 3.0% 2.4% 3.6% 3.8% 15.5% 15.5%   Credit score (0-100)   57 78 57 62 52 50 13 13   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   -0.0 -12.9 -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   47.8 2,660 293 740 241 -945 0.0 0.0   EBITDA   47.8 2,660 293 740 241 -945 0.0 0.0   EBIT   -258 2,351 -15.4 439 -110 -1,300 0.0 0.0   Pre-tax profit (PTP)   -775.8 1,573.6 -755.5 -305.2 -959.8 -2,838.2 0.0 0.0   Net earnings   -220.1 1,072.8 -755.3 -316.8 -975.1 -2,719.2 0.0 0.0   Pre-tax profit without non-rec. items   -776 1,574 -756 -305 -960 -2,838 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   23,493 23,436 23,400 23,060 22,699 23,912 0.0 0.0   Shareholders equity total   -5,279 -4,206 -4,962 -5,278 -6,253 -5,795 -5,573 -5,573   Interest-bearing liabilities   27,870 30,654 30,521 28,400 28,840 29,062 5,573 5,573   Balance sheet total (assets)   25,239 27,140 26,171 23,739 23,351 24,674 0.0 0.0   Net Debt   27,358 30,180 30,521 28,400 28,835 29,056 5,573 5,573     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   47.8 2,660 293 740 241 -945 0.0 0.0   Gross profit growth   0.0% 5,469.4% -89.0% 152.7% -67.5% 0.0% 0.0% 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)   25,239 27,140 26,171 23,739 23,351 24,674 0 0   Balance sheet change%   -13.8% 7.5% -3.6% -9.3% -1.6% 5.7% -100.0% 0.0%   Added value   47.8 2,659.7 293.0 740.3 191.1 -944.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -294 -366 -344 -641 -712 857 -23,912 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 -1.0 -2.0 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 (%)   -539.7% 88.4% -5.2% 59.3% -45.7% 137.6% 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 %   -0.8% 7.8% 0.3% 1.6% -0.4% -4.3% 0.0% 0.0%   ROI %   -0.9% 8.3% 0.3% 1.6% -0.4% -4.5% 0.0% 0.0%   ROE %   -0.8% 4.1% -2.8% -1.3% -4.1% -11.3% 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 %   -17.4% -13.6% -16.2% -18.5% -21.4% -19.2% -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, %   57,287.3% 1,134.7% 10,417.0% 3,836.5% 11,968.7% -3,075.6% 0.0% 0.0%   Gearing %   -527.9% -728.8% -615.2% -538.1% -461.2% -501.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.9% 2.7% 2.7% 3.0% 5.3% 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 0.7 0.5 0.2 0.0 0.1 0.0 0.0   Current Ratio   0.3 0.6 0.5 0.2 0.0 0.1 0.0 0.0   Cash and cash equivalent   512.8 474.9 0.0 0.0 5.7 6.4 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   -3,929.1 -2,402.4 -3,062.8 -2,490.8 -28,952.7 -6,617.6 -2,786.5 -2,786.5   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