Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Svaneke Ejendomme ApS

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% 1.0% 1.0%   Bankruptcy risk   4.4% 4.1% 2.5% 1.1% 1.5% 1.7% 7.9% 7.8%   Credit score (0-100)   49 50 62 82 76 68 31 31   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 837.8 116.0 21.0 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   400 564 1,095 3,953 2,375 2,029 0.0 0.0   EBITDA   400 564 1,095 3,953 2,375 2,029 0.0 0.0   EBIT   -2,873 -1,760 2,133 5,830 2,953 -20.8 0.0 0.0   Pre-tax profit (PTP)   -4,544.2 -6,044.2 -539.9 20,514.8 11,377.2 -4,101.5 0.0 0.0   Net earnings   -4,212.3 -4,645.8 -214.4 16,696.8 8,874.2 -3,196.5 0.0 0.0   Pre-tax profit without non-rec. items   -4,544 -6,044 -540 20,515 11,377 -4,101 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   16,466 25,587 40,639 41,459 42,049 38,280 0.0 0.0   Shareholders equity total   8,635 3,989 3,775 20,472 29,346 26,149 14,204 14,204   Interest-bearing liabilities   26,405 36,349 36,791 47,748 17,219 63,020 0.0 0.0   Balance sheet total (assets)   35,663 65,282 85,799 91,896 98,385 94,107 14,204 14,204   Net Debt   26,356 36,226 36,716 45,785 17,112 62,927 -14,204 -14,204     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   400 564 1,095 3,953 2,375 2,029 0.0 0.0   Gross profit growth   241.4% 40.9% 94.3% 260.9% -39.9% -14.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 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)   35,663 65,282 85,799 91,896 98,385 94,107 14,204 14,204   Balance sheet change%   61.0% 83.1% 31.4% 7.1% 7.1% -4.3% -84.9% 0.0%   Added value   -2,764.8 -1,591.7 2,313.1 6,009.3 3,132.3 33.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,796 8,953 14,872 641 411 -3,824 -38,280 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 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 (%)   -718.1% -312.2% 194.8% 147.5% 124.3% -1.0% 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 %   -13.9% -10.1% 2.0% 25.5% 13.6% -1.0% 0.0% 0.0%   ROI %   -13.9% -13.5% 3.7% 40.4% 21.0% -1.4% 0.0% 0.0%   ROE %   -39.2% -73.6% -5.5% 137.7% 35.6% -11.5% 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 %   24.2% 6.1% 4.4% 22.7% 29.8% 27.8% 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, %   6,587.6% 6,425.1% 3,352.2% 1,158.3% 720.6% 3,102.1% 0.0% 0.0%   Gearing %   305.8% 911.2% 974.7% 233.2% 58.7% 241.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.0% 5.6% 5.0% 4.8% 7.7% 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   0.0 0.1 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.3 0.2 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   48.8 123.5 75.5 1,963.5 107.8 93.4 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   -24,202.0 -39,717.9 -60,808.6 -47,158.1 -45,297.6 -45,574.4 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 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