Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Triton Ejendomme A/S 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.4% 1.0% 1.5% 2.2% 4.7% 1.7% 7.8% 7.8%   Credit score (0-100)   81 88 76 64 45 72 31 31   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   333.0 2,284.8 157.6 1.0 0.0 29.2 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   5,039 3,548 5,004 2,075 838 -97.3 0.0 0.0   EBITDA   3,738 1,023 1,422 -1,572 -683 -1,361 0.0 0.0   EBIT   8,007 8,102 4,088 1,443 -10,296 -2,251 0.0 0.0   Pre-tax profit (PTP)   10,869.2 10,154.1 2,355.5 -707.9 -7,943.4 548.1 0.0 0.0   Net earnings   9,410.7 8,704.1 1,711.0 -1,005.2 -6,033.1 1,001.2 0.0 0.0   Pre-tax profit without non-rec. items   10,869 10,154 2,355 -708 -7,943 548 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   88,873 113,369 73,382 37,321 25,811 30,327 0.0 0.0   Shareholders equity total   25,889 34,593 36,304 35,299 29,266 30,267 25,521 25,521   Interest-bearing liabilities   79,539 87,863 117,033 43,899 11,103 11,972 0.0 0.0   Balance sheet total (assets)   116,064 131,971 164,868 90,832 44,500 43,990 25,521 25,521   Net Debt   72,155 84,455 116,854 43,459 5,983 11,719 -25,521 -25,521     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   5,039 3,548 5,004 2,075 838 -97.3 0.0 0.0   Gross profit growth   122.3% -29.6% 41.1% -58.5% -59.6% 0.0% 0.0% 0.0%   Employees   2 5 7 9 5 2 0 0   Employee growth %   0.0% 150.0% 40.0% 28.6% -44.4% -60.0% -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)   116,064 131,971 164,868 90,832 44,500 43,990 25,521 25,521   Balance sheet change%   65.6% 13.7% 24.9% -44.9% -51.0% -1.1% -42.0% 0.0%   Added value   8,007.3 8,101.8 4,110.2 1,530.4 -10,208.7 -2,187.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   22,531 24,496 -40,009 -36,149 -11,657 4,453 -30,327 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 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 (%)   158.9% 228.4% 81.7% 69.5% -1,228.2% 2,312.5% 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 %   13.2% 9.6% 3.4% 1.8% -10.9% 2.2% 0.0% 0.0%   ROI %   13.7% 10.0% 3.5% 1.9% -11.8% 2.3% 0.0% 0.0%   ROE %   44.4% 28.8% 4.8% -2.8% -18.7% 3.4% 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 %   22.3% 26.2% 22.0% 38.9% 65.8% 68.8% 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, %   1,930.3% 8,253.2% 8,218.3% -2,764.9% -875.8% -861.1% 0.0% 0.0%   Gearing %   307.2% 254.0% 322.4% 124.4% 37.9% 39.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.1% 2.6% 3.8% 2.1% 3.7% 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   0.5 0.4 0.8 0.4 4.0 3.3 0.0 0.0   Current Ratio   0.5 0.4 1.9 4.9 4.6 3.3 0.0 0.0   Cash and cash equivalent   7,384.5 3,408.9 179.3 439.9 5,120.2 252.8 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   -20,680.3 -17,875.6 41,924.2 42,699.6 13,454.7 6,522.1 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   4,004 1,620 587 170 -2,042 -1,094 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,869 205 203 -175 -137 -681 0 0   EBIT / employee   4,004 1,620 584 160 -2,059 -1,125 0 0   Net earnings / employee   4,705 1,741 244 -112 -1,207 501 0 0