Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DKM Ejendomsselskab 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 N/A 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% 1.5% 0.3%   Bankruptcy risk   0.0% 2.8% 2.6% 2.7% 2.7% 2.6% 14.6% 13.4%   Credit score (0-100)   0 61 61 59 59 61 15 17   Credit rating   N/A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 N/A 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   0.0 209 180 188 191 195 0.0 0.0   EBITDA   0.0 209 180 188 191 195 0.0 0.0   EBIT   0.0 151 130 138 141 145 0.0 0.0   Pre-tax profit (PTP)   0.0 121.8 105.2 113.7 124.1 135.5 0.0 0.0   Net earnings   0.0 94.2 82.0 88.7 96.8 105.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 122 105 114 124 135 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 1,037 987 937 887 837 0.0 0.0   Shareholders equity total   0.0 144 226 315 412 517 467 467   Interest-bearing liabilities   0.0 1,124 1,179 800 492 532 0.0 0.0   Balance sheet total (assets)   0.0 1,316 1,450 1,175 967 1,115 467 467   Net Debt   0.0 849 722 570 423 266 -467 -467     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 209 180 188 191 195 0.0 0.0   Gross profit growth   0.0% 0.0% -14.0% 4.3% 1.7% 2.1% -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)   0 1,316 1,450 1,175 967 1,115 467 467   Balance sheet change%   0.0% 0.0% 10.2% -19.0% -17.7% 15.3% -58.1% 0.0%   Added value   0.0 209.5 180.3 188.0 191.3 195.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 978 -100 -100 -100 -100 -837 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 72.1% 72.3% 73.4% 73.9% 74.4% 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 %   0.0% 11.5% 9.4% 10.5% 13.2% 14.0% 0.0% 0.0%   ROI %   0.0% 11.9% 9.7% 11.0% 14.0% 14.9% 0.0% 0.0%   ROE %   0.0% 65.3% 44.3% 32.8% 26.6% 22.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 11.0% 15.6% 26.8% 42.6% 46.4% 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, %   0.0% 405.4% 400.3% 303.1% 220.9% 136.2% 0.0% 0.0%   Gearing %   0.0% 780.0% 521.1% 254.0% 119.6% 102.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.2% 2.2% 2.5% 2.7% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.2 0.4 0.3 0.1 0.5 0.0 0.0   Current Ratio   0.0 0.2 0.4 0.3 0.1 0.5 0.0 0.0   Cash and cash equivalent   0.0 275.0 457.0 229.8 69.8 265.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -892.5 -760.5 -621.8 -475.0 -319.3 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  2018 N/A 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   0 209 180 188 191 195 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 209 180 188 191 195 0 0   EBIT / employee   0 151 130 138 141 145 0 0   Net earnings / employee   0 94 82 89 97 106 0 0