Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QAPARTMENTS DK 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.4% 6.5% 3.7% 3.2% 0.9% 1.0% 8.1% 7.9%   Credit score (0-100)   55 36 50 55 88 87 30 31   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 9,009.8 7,127.2 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   36,616 12,936 22,159 40,441 38,436 33,782 0.0 0.0   EBITDA   16,577 -6,304 4,743 19,975 21,578 15,064 0.0 0.0   EBIT   16,577 -6,304 4,743 19,975 17,601 9,824 0.0 0.0   Pre-tax profit (PTP)   16,059.0 -2,875.0 2,177.0 10,478.0 23,486.8 5,689.7 0.0 0.0   Net earnings   16,059.0 -2,875.0 2,177.0 10,478.0 18,307.2 4,432.2 0.0 0.0   Pre-tax profit without non-rec. items   16,577 -6,304 4,743 19,975 23,487 5,690 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   0.0 0.0 0.0 0.0 16,410 20,382 0.0 0.0   Shareholders equity total   77,433 74,558 76,735 87,212 105,520 109,952 109,452 109,452   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4,680 16,811 0.0 0.0   Balance sheet total (assets)   132,204 128,210 133,010 131,043 153,104 161,217 109,452 109,452   Net Debt   0.0 0.0 0.0 0.0 4,639 16,528 -109,452 -109,452     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   36,616 12,936 22,159 40,441 38,436 33,782 0.0 0.0   Gross profit growth   -19.4% -64.7% 71.3% 82.5% -5.0% -12.1% -100.0% 0.0%   Employees   36 35 33 31 31 35 0 0   Employee growth %   2.9% -2.8% -5.7% -6.1% 0.0% 12.9% -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)   132,204 128,210 133,010 131,043 153,104 161,217 109,452 109,452   Balance sheet change%   -25.3% -3.0% 3.7% -1.5% 16.8% 5.3% -32.1% 0.0%   Added value   16,577.0 -6,304.0 4,743.0 19,975.0 17,601.1 15,064.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 12,433 -1,268 -20,382 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   45.3% -48.7% 21.4% 49.4% 45.8% 29.1% 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 %   10.7% -4.8% 3.6% 15.1% 17.1% 17.6% 0.0% 0.0%   ROI %   10.7% -4.8% 3.6% 15.1% 18.8% 6.1% 0.0% 0.0%   ROE %   17.0% -3.8% 2.9% 12.8% 19.0% 4.1% 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 %   100.0% 100.0% 100.0% 100.0% 68.9% 68.2% 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, %   0.0% 0.0% 0.0% 0.0% 21.5% 109.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 4.4% 15.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 32.0% 23.2% 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   0.0 0.0 0.0 0.0 3.9 3.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.9 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 41.5 283.7 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   0.0 0.0 0.0 0.0 87,218.2 93,924.1 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  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   460 -180 144 644 568 430 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   460 -180 144 644 696 430 0 0   EBIT / employee   460 -180 144 644 568 281 0 0   Net earnings / employee   446 -82 66 338 591 127 0 0