Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Zeus 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 1.3% 1.1% 1.3% 2.8% 1.1% 7.8% 7.7%   Credit score (0-100)   85 80 82 79 58 84 31 32   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   1,249.4 571.7 1,405.2 449.4 0.0 1,460.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,517 3,081 3,441 3,299 2,804 2,121 0.0 0.0   EBITDA   3,517 3,081 3,441 3,299 2,804 2,044 0.0 0.0   EBIT   2,667 2,481 7,141 1,599 -396 6,001 0.0 0.0   Pre-tax profit (PTP)   2,336.8 2,108.6 6,750.8 921.8 -2,002.7 4,796.3 0.0 0.0   Net earnings   1,848.5 1,672.7 5,320.2 743.9 -1,534.4 3,767.1 0.0 0.0   Pre-tax profit without non-rec. items   2,337 2,109 6,751 922 -2,003 4,796 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   78,600 78,000 81,700 80,000 68,100 87,300 0.0 0.0   Shareholders equity total   34,288 34,161 37,881 36,025 34,491 38,258 37,998 37,998   Interest-bearing liabilities   35,758 34,101 32,450 30,852 20,840 41,080 0.0 0.0   Balance sheet total (assets)   79,286 78,287 81,890 80,214 77,415 88,448 37,998 37,998   Net Debt   35,252 33,919 32,448 30,751 20,793 41,002 -37,998 -37,998     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,517 3,081 3,441 3,299 2,804 2,121 0.0 0.0   Gross profit growth   3.9% -12.4% 11.7% -4.1% -15.0% -24.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   79,286 78,287 81,890 80,214 77,415 88,448 37,998 37,998   Balance sheet change%   -0.4% -1.3% 4.6% -2.0% -3.5% 14.3% -57.0% 0.0%   Added value   2,666.6 2,481.0 7,140.9 1,598.8 -396.1 6,001.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -850 -600 3,700 -1,700 -11,900 19,200 -87,300 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   75.8% 80.5% 207.5% 48.5% -14.1% 283.0% 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 %   3.4% 3.1% 8.9% 2.0% -0.5% 7.3% 0.0% 0.0%   ROI %   3.4% 3.2% 9.1% 2.1% -0.6% 8.0% 0.0% 0.0%   ROE %   5.3% 4.9% 14.8% 2.0% -4.4% 10.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   43.2% 43.6% 46.3% 44.9% 40.0% 43.3% 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, %   1,002.4% 1,100.9% 943.0% 932.2% 741.6% 2,006.2% 0.0% 0.0%   Gearing %   104.3% 99.8% 85.7% 85.6% 60.4% 107.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.1% 1.2% 2.1% 6.2% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.1 0.1 0.1 0.5 0.4 0.0 0.0   Current Ratio   0.2 0.1 0.1 0.1 0.5 0.4 0.0 0.0   Cash and cash equivalent   505.9 181.6 1.9 101.7 46.9 77.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,350.0 -2,407.9 -2,994.6 -2,038.6 -9,225.5 -1,570.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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