Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DKI 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   0.8% 0.8% 0.7% 0.7% 0.8% 1.3% 9.3% 9.3%   Credit score (0-100)   93 93 94 94 91 78 27 27   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   508.8 605.8 685.1 770.1 646.0 92.2 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   3,552 3,607 3,440 3,637 3,332 4,700 0.0 0.0   EBITDA   3,552 3,607 3,440 3,637 3,332 4,700 0.0 0.0   EBIT   1,601 1,658 1,491 1,678 1,238 2,434 0.0 0.0   Pre-tax profit (PTP)   1,162.2 1,369.5 1,296.2 1,505.8 663.5 75.3 0.0 0.0   Net earnings   906.5 1,068.2 1,011.0 1,174.6 517.5 9.3 0.0 0.0   Pre-tax profit without non-rec. items   1,162 1,369 1,296 1,506 663 75.3 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   26,445 24,495 22,546 20,691 42,601 52,435 0.0 0.0   Shareholders equity total   4,401 5,469 5,980 6,655 6,672 6,182 5,757 5,757   Interest-bearing liabilities   19,749 16,887 13,934 11,864 36,412 44,592 0.0 0.0   Balance sheet total (assets)   27,115 25,119 23,434 21,590 45,690 54,598 5,757 5,757   Net Debt   19,169 16,265 13,312 11,287 36,361 42,471 -5,757 -5,757     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   3,552 3,607 3,440 3,637 3,332 4,700 0.0 0.0   Gross profit growth   8.4% 1.6% -4.6% 5.7% -8.4% 41.1% -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)   27,115 25,119 23,434 21,590 45,690 54,598 5,757 5,757   Balance sheet change%   -5.9% -7.4% -6.7% -7.9% 111.6% 19.5% -89.5% 0.0%   Added value   3,552.0 3,607.5 3,440.0 3,637.1 3,197.3 4,700.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,902 -3,899 -3,899 -3,814 19,816 7,568 -52,435 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 (%)   45.1% 46.0% 43.3% 46.1% 37.2% 51.8% 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 %   5.7% 6.3% 6.2% 7.5% 3.7% 4.9% 0.0% 0.0%   ROI %   6.0% 6.6% 6.6% 8.1% 3.8% 5.0% 0.0% 0.0%   ROE %   23.0% 21.6% 17.7% 18.6% 7.8% 0.1% 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 %   16.3% 21.8% 25.5% 30.8% 14.6% 11.3% 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, %   539.7% 450.9% 387.0% 310.3% 1,091.3% 903.6% 0.0% 0.0%   Gearing %   448.7% 308.8% 233.0% 178.3% 545.7% 721.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.6% 1.4% 1.5% 2.4% 5.8% 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   0.1 0.2 0.2 0.3 0.1 0.2 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.3 0.1 0.2 0.0 0.0   Cash and cash equivalent   580.2 622.2 621.4 577.4 50.5 2,120.8 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   -4,277.2 -3,413.8 -2,936.6 -2,541.1 -26,457.1 -11,547.0 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 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