Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK Resi Propco Amagerbrogade 93 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.5% 3.2% 2.0% 4.3% 3.0% 2.2% 9.0% 9.0%   Credit score (0-100)   55 55 68 47 56 66 27 27   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.5 0.0 0.0 0.1 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   446 237 347 -137 581 671 0.0 0.0   EBITDA   446 237 347 -137 581 671 0.0 0.0   EBIT   338 129 241 -256 452 542 0.0 0.0   Pre-tax profit (PTP)   487.6 618.9 673.5 -288.4 113.3 279.1 0.0 0.0   Net earnings   380.3 447.3 496.1 -264.8 25.0 194.3 0.0 0.0   Pre-tax profit without non-rec. items   488 619 674 -288 113 279 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   7,677 7,569 7,998 7,781 7,652 7,523 0.0 0.0   Shareholders equity total   2,119 2,566 3,062 2,798 4,408 4,645 4,654 4,654   Interest-bearing liabilities   41,978 42,685 14,101 14,110 12,713 12,855 0.0 0.0   Balance sheet total (assets)   44,660 45,929 18,061 17,414 17,816 18,143 4,654 4,654   Net Debt   41,152 42,685 14,101 14,109 12,709 12,850 -4,654 -4,654     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   446 237 347 -137 581 671 0.0 0.0   Gross profit growth   -11.4% -46.9% 46.5% 0.0% 0.0% 15.5% -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)   44,660 45,929 18,061 17,414 17,816 18,143 4,654 4,654   Balance sheet change%   176.4% 2.8% -60.7% -3.6% 2.3% 1.8% -74.3% 0.0%   Added value   445.9 237.0 347.2 -137.4 570.7 671.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -217 -217 323 -335 -258 -258 -7,523 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 -1.0 1.0 2.0 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 (%)   75.7% 54.3% 69.6% 186.3% 77.8% 80.8% 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 %   5.7% 3.5% 4.6% 0.7% 4.6% 5.3% 0.0% 0.0%   ROI %   5.7% 3.5% 4.7% 0.7% 4.7% 5.5% 0.0% 0.0%   ROE %   19.7% 19.1% 17.6% -9.0% 0.7% 4.3% 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 %   4.8% 5.6% 17.3% 16.4% 25.3% 26.2% 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, %   9,228.1% 18,010.3% 4,061.7% -10,268.3% 2,186.4% 1,913.8% 0.0% 0.0%   Gearing %   1,980.9% 1,663.2% 460.4% 504.4% 288.4% 276.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 2.3% 2.8% 2.9% 5.2% 5.3% 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   1.3 1.3 18.4 0.7 63.6 78.8 0.0 0.0   Current Ratio   1.3 1.3 11.2 0.7 18.3 19.9 0.0 0.0   Cash and cash equivalent   826.0 0.0 0.0 1.4 3.9 4.9 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   8,463.5 9,096.8 9,165.6 -4,983.3 9,607.2 10,086.2 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