Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AGENDA EJENDOMME P/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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   28.5% 30.4% 34.7% 28.7% 12.7% 31.2% 20.4% 16.0%   Credit score (0-100)   4 1 1 3 18 1 5 11   Credit rating   B C C B BB C B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   319 -85.5 11.4 -190 831 -1,078 0.0 0.0   EBITDA   -22,881 -11,100 -11,347 -190 404 -7,878 0.0 0.0   EBIT   -22,881 -11,100 -11,347 -190 404 -7,878 0.0 0.0   Pre-tax profit (PTP)   319.3 -85.5 7.0 -198.1 830.9 -1,080.8 0.0 0.0   Net earnings   319.3 -85.5 7.0 -198.1 830.9 -1,080.8 0.0 0.0   Pre-tax profit without non-rec. items   -22,881 -11,100 -11,351 -198 404 -7,881 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   545 460 467 268 1,099 18.6 -481 -481   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 481 481   Balance sheet total (assets)   1,537 1,248 867 508 1,526 37.9 0.0 0.0   Net Debt   -1,537 -1,248 -867 -508 -1,526 -27.7 481 481     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   319 -85.5 11.4 -190 831 -1,078 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -23,200.0 -11,014.9 -11,358.1 -10,018.3 -427.2 -6,800.0 0.0 0.0   Balance sheet total (assets)   1,537 1,248 867 508 1,526 38 0 0   Balance sheet change%   0.0% -18.8% -30.5% -41.5% 200.5% -97.5% -100.0% 0.0%   Added value   319.3 -85.5 11.4 9,828.0 831.4 -1,077.7 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 0 0 0 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 -3.0 -4.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -7,167.0% 12,990.2% -99,236.5% 100.0% 48.6% 731.0% 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 %   -1,488.2% -797.1% -1,073.1% -27.7% 39.8% -1,007.7% 0.0% 0.0%   ROI %   -4,198.1% -2,209.9% -2,450.2% -51.8% 59.1% -1,409.2% 0.0% 0.0%   ROE %   58.6% -17.0% 1.5% -53.9% 121.5% -193.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   35.4% 36.8% 53.8% 52.9% 72.1% 49.1% -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, %   6.7% 11.2% 7.6% 266.7% -377.4% 0.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.5 1.6 2.2 2.1 3.6 2.0 0.0 0.0   Current Ratio   1.5 1.6 2.2 2.1 3.6 2.0 0.0 0.0   Cash and cash equivalent   1,537.5 1,247.7 867.1 507.6 1,525.6 27.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   545.0 459.6 466.6 268.5 1,099.4 18.6 -240.7 -240.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   160 -43 6 4,914 416 -539 0 0   Employee expenses / employee   -11,600 -5,507 -5,679 -5,009 -214 -3,400 0 0   EBITDA / employee   -11,440 -5,550 -5,673 -95 202 -3,939 0 0   EBIT / employee   -11,440 -5,550 -5,673 -95 202 -3,939 0 0   Net earnings / employee   160 -43 4 -99 415 -540 0 0