Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danske Byejendomme ApS

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% 1.1% 1.1%   Bankruptcy risk   1.4% 1.3% 1.0% 1.3% 0.8% 2.7% 6.6% 6.5%   Credit score (0-100)   80 81 85 79 91 59 36 37   Credit rating   A A A A AA BBB BBB BBB   Credit limit (kDKK)   6.0 10.8 61.4 80.3 393.6 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   912 849 1,054 811 1,323 48.0 0.0 0.0   EBITDA   912 849 1,054 811 1,323 48.0 0.0 0.0   EBIT   936 890 1,104 4,311 1,323 -4,852 0.0 0.0   Pre-tax profit (PTP)   78.0 140.0 486.0 3,691.0 702.0 -1,198.0 0.0 0.0   Net earnings   61.0 109.0 379.0 2,855.0 542.0 -978.0 0.0 0.0   Pre-tax profit without non-rec. items   78.0 140 486 3,691 702 -1,199 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   28,700 29,200 29,500 33,000 33,000 28,100 0.0 0.0   Shareholders equity total   111 220 599 3,454 3,996 3,018 2,968 2,968   Interest-bearing liabilities   27,764 28,041 28,046 27,911 27,457 23,349 0.0 0.0   Balance sheet total (assets)   28,817 29,263 29,816 33,099 33,399 28,316 2,968 2,968   Net Debt   27,764 28,041 28,046 27,911 27,457 23,349 -2,968 -2,968     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   912 849 1,054 811 1,323 48.0 0.0 0.0   Gross profit growth   0.0% -6.9% 24.1% -23.1% 63.1% -96.4% -100.0% 0.0%   Employees   0 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)   28,817 29,263 29,816 33,099 33,399 28,316 2,968 2,968   Balance sheet change%   3.6% 1.5% 1.9% 11.0% 0.9% -15.2% -89.5% 0.0%   Added value   936.0 890.0 1,104.0 4,311.0 1,323.0 -4,852.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   928 500 300 3,500 0 -4,900 -28,100 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 -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 (%)   102.6% 104.8% 104.7% 531.6% 100.0% -10,108.3% 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 %   3.3% 3.1% 3.7% 13.7% 4.0% -0.5% 0.0% 0.0%   ROI %   3.4% 3.2% 3.9% 14.2% 4.1% -0.5% 0.0% 0.0%   ROE %   75.8% 65.9% 92.6% 140.9% 14.6% -27.9% 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 %   0.4% 0.8% 2.0% 10.4% 12.0% 10.7% 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, %   3,044.3% 3,302.8% 2,660.9% 3,441.6% 2,075.4% 48,643.8% 0.0% 0.0%   Gearing %   25,012.6% 12,745.9% 4,682.1% 808.1% 687.1% 773.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.7% 2.2% 2.2% 2.2% 4.2% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -6,522.0 -7,701.0 -8,259.0 -8,744.0 -8,843.0 -10,487.0 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   0 890 1,104 4,311 1,323 -4,852 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 849 1,054 811 1,323 48 0 0   EBIT / employee   0 890 1,104 4,311 1,323 -4,852 0 0   Net earnings / employee   0 109 379 2,855 542 -978 0 0