Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REFFELDT EJENDOM 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   2.9% 2.1% 3.4% 2.7% 1.0% 1.6% 7.8% 7.8%   Credit score (0-100)   60 69 54 59 86 74 31 31   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1,134.2 55.4 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   -29.0 -19.9 -38.6 -70.5 -78.9 -41.5 0.0 0.0   EBITDA   -29.0 -19.9 -38.6 -70.5 -78.9 -41.5 0.0 0.0   EBIT   -29.0 -19.9 -38.6 -70.5 -78.9 -41.5 0.0 0.0   Pre-tax profit (PTP)   -111.4 288.0 -23.7 19,190.8 5,994.7 -253.7 0.0 0.0   Net earnings   -111.4 288.0 -23.7 16,338.8 5,059.1 -194.6 0.0 0.0   Pre-tax profit without non-rec. items   -111 288 -23.7 19,191 5,995 -254 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   361 649 625 16,964 22,023 21,828 21,328 21,328   Interest-bearing liabilities   1,588 684 694 12,067 12,308 12,217 0.0 0.0   Balance sheet total (assets)   1,966 1,352 1,339 31,836 35,292 34,070 21,328 21,328   Net Debt   1,555 639 678 7,006 11,730 12,011 -21,328 -21,328     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   -29.0 -19.9 -38.6 -70.5 -78.9 -41.5 0.0 0.0   Gross profit growth   -28.0% 31.5% -94.2% -82.6% -11.8% 47.4% 0.0% 0.0%   Employees   0 0 0 0 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)   1,966 1,352 1,339 31,836 35,292 34,070 21,328 21,328   Balance sheet change%   -19.8% -31.3% -0.9% 2,277.8% 10.9% -3.5% -37.4% 0.0%   Added value   -29.0 -19.9 -38.6 -70.5 -78.9 -41.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   0.5% 20.7% 0.8% 115.7% 18.6% -0.0% 0.0% 0.0%   ROI %   0.5% 20.9% 0.9% 126.5% 19.7% -0.0% 0.0% 0.0%   ROE %   -26.8% 57.1% -3.7% 185.8% 26.0% -0.9% 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 %   18.4% 48.0% 46.7% 53.3% 62.4% 64.1% 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, %   -5,357.5% -3,211.5% -1,755.2% -9,934.0% -14,873.9% -28,971.9% 0.0% 0.0%   Gearing %   440.3% 105.5% 111.1% 71.1% 55.9% 56.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 4.9% 5.1% 0.0% 2.0% 2.0% 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   0.2 0.5 0.5 0.4 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.5 0.5 0.4 0.1 0.1 0.0 0.0   Cash and cash equivalent   33.5 45.6 16.4 5,061.1 578.4 205.1 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)   212.2 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   -1,304.6 -373.5 -371.7 -9,579.8 -11,468.0 -11,677.6 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 -79 -41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -79 -41 0 0   EBIT / employee   0 0 0 0 -79 -41 0 0   Net earnings / employee   0 0 0 0 5,059 -195 0 0