Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dronningehøjen Udlejning 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 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.5% 2.2% 2.2% 1.4% 2.7% 1.3% 7.8% 7.8%   Credit score (0-100)   54 66 64 78 59 81 31 31   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   -0.0 -0.0 0.7 255.6 0.0 529.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 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   -164 1,758 3,700 1,690 3,415 3,634 0.0 0.0   EBITDA   -164 1,746 3,684 1,690 3,415 3,634 0.0 0.0   EBIT   -164 973 15,536 6,526 -502 5,034 0.0 0.0   Pre-tax profit (PTP)   -1,541.8 -133.2 20,919.4 9,416.3 -2,780.1 3,027.4 0.0 0.0   Net earnings   -1,203.3 -104.5 16,161.2 7,345.0 -2,169.1 2,361.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,542 -133 20,919 9,416 -2,780 3,027 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   55,672 70,168 82,000 86,900 83,000 84,400 0.0 0.0   Shareholders equity total   -1,163 -1,268 15,001 22,346 25,585 26,847 25,507 25,507   Interest-bearing liabilities   57,078 70,462 61,783 60,550 54,875 54,623 0.0 0.0   Balance sheet total (assets)   56,141 70,605 82,271 87,836 84,921 86,595 25,507 25,507   Net Debt   56,948 70,450 61,566 59,712 52,955 52,541 -25,507 -25,507     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 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   -164 1,758 3,700 1,690 3,415 3,634 0.0 0.0   Gross profit growth   0.0% 0.0% 110.4% -54.3% 102.0% 6.4% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   56,141 70,605 82,271 87,836 84,921 86,595 25,507 25,507   Balance sheet change%   0.0% 25.8% 16.5% 6.8% -3.3% 2.0% -70.5% 0.0%   Added value   -163.8 1,745.8 15,536.2 6,526.5 -502.4 5,034.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   55,672 13,723 11,832 4,900 -3,900 1,400 -84,400 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   100.0% 55.3% 419.9% 386.1% -14.7% 138.5% 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 %   -0.3% 1.6% 28.6% 12.8% -0.6% 5.9% 0.0% 0.0%   ROI %   -0.3% 1.6% 29.2% 13.1% -0.6% 6.0% 0.0% 0.0%   ROE %   -2.1% -0.2% 37.8% 39.3% -9.1% 9.0% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -2.0% -1.8% 18.2% 25.5% 30.2% 31.1% 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, %   -34,772.4% 4,035.4% 1,671.2% 3,532.3% 1,550.4% 1,445.7% 0.0% 0.0%   Gearing %   -4,906.5% -5,557.6% 411.9% 271.0% 214.5% 203.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 1.8% 1.7% 2.4% 4.0% 3.7% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.1 1.2 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   130.2 11.9 217.6 837.4 1,920.7 2,081.2 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 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   -56,673.6 -10,773.7 -64,415.2 -5,940.6 196.2 273.9 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 2020/6 2020 2021/6 2021 2022/6 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   -164 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -164 0 0 0 0 0 0 0   EBIT / employee   -164 0 0 0 0 0 0 0   Net earnings / employee   -1,203 0 0 0 0 0 0 0