Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danske Byejendomme 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 2.1% 2.2% 1.7% 4.7% 3.4% 11.7% 11.7%   Credit score (0-100)   66 67 64 73 45 54 21 21   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.1 5.6 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)  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   849 1,054 811 1,323 48.0 1,115 0.0 0.0   EBITDA   849 1,054 811 1,323 48.0 1,115 0.0 0.0   EBIT   890 1,104 4,311 1,323 -4,852 1,115 0.0 0.0   Pre-tax profit (PTP)   140.0 486.0 3,691.0 702.0 -1,198.0 -616.0 0.0 0.0   Net earnings   109.0 379.0 2,855.0 542.0 -978.0 -480.0 0.0 0.0   Pre-tax profit without non-rec. items   140 486 3,691 702 -1,198 -616 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   29,200 29,500 33,000 33,000 28,100 28,100 0.0 0.0   Shareholders equity total   220 599 3,454 3,996 3,018 2,538 2,488 2,488   Interest-bearing liabilities   28,041 28,046 27,911 27,457 23,349 25,525 0.0 0.0   Balance sheet total (assets)   29,263 29,816 33,099 33,399 28,316 29,142 2,488 2,488   Net Debt   28,041 28,046 27,911 27,457 23,349 24,863 -2,488 -2,488     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   849 1,054 811 1,323 48.0 1,115 0.0 0.0   Gross profit growth   -6.9% 24.1% -23.1% 63.1% -96.4% 2,222.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   29,263 29,816 33,099 33,399 28,316 29,142 2,488 2,488   Balance sheet change%   1.5% 1.9% 11.0% 0.9% -15.2% 2.9% -91.5% 0.0%   Added value   890.0 1,104.0 4,311.0 1,323.0 -4,852.0 1,115.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   500 300 3,500 0 -4,900 0 -28,100 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 1.0 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 (%)   104.8% 104.7% 531.6% 100.0% -10,108.3% 100.0% 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 %   3.1% 3.7% 13.7% 4.0% -0.4% 3.9% 0.0% 0.0%   ROI %   3.2% 3.9% 14.2% 4.1% -0.5% 4.1% 0.0% 0.0%   ROE %   65.9% 92.6% 140.9% 14.6% -27.9% -17.3% 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 %   0.8% 2.0% 10.4% 12.0% 10.7% 8.7% 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, %   3,302.8% 2,660.9% 3,441.6% 2,075.4% 48,643.8% 2,229.9% 0.0% 0.0%   Gearing %   12,745.9% 4,682.1% 808.1% 687.1% 773.7% 1,005.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.2% 2.2% 2.2% 4.2% 7.1% 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 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 662.0 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   -7,701.0 -8,259.0 -8,744.0 -8,843.0 -10,487.0 -9,063.0 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   890 1,104 4,311 1,323 -4,852 1,115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   849 1,054 811 1,323 48 1,115 0 0   EBIT / employee   890 1,104 4,311 1,323 -4,852 1,115 0 0   Net earnings / employee   109 379 2,855 542 -978 -480 0 0