Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E.R. EJENDOMSSELSKAB 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 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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   1.1% 1.3% 1.3% 1.2% 1.3% 1.3% 7.9% 7.8%   Credit score (0-100)   85 81 79 81 78 81 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,308.7 620.0 316.9 541.9 340.9 485.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,409 2,001 2,419 2,351 2,498 2,265 0.0 0.0   EBITDA   2,409 2,001 2,419 2,351 2,498 2,265 0.0 0.0   EBIT   2,409 2,001 2,419 3,851 1,967 2,315 0.0 0.0   Pre-tax profit (PTP)   3,748.3 3,191.8 3,166.6 4,242.0 2,590.3 2,507.4 0.0 0.0   Net earnings   3,165.6 2,673.3 2,590.4 3,404.8 2,048.2 1,988.3 0.0 0.0   Pre-tax profit without non-rec. items   3,748 3,192 3,167 4,242 2,590 2,507 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Tangible assets total   34,057 34,256 34,266 35,781 35,250 35,300 0.0 0.0   Shareholders equity total   32,877 35,550 21,640 25,045 27,093 24,082 21,526 21,526   Interest-bearing liabilities   5,382 15,251 15,216 17,090 15,738 19,088 0.0 0.0   Balance sheet total (assets)   45,096 58,350 48,917 49,194 49,788 50,383 21,526 21,526   Net Debt   4,684 13,874 13,831 14,840 12,398 15,573 -21,526 -21,526     See the entire balance sheet 1000.0 Volume  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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   2,409 2,001 2,419 2,351 2,498 2,265 0.0 0.0   Gross profit growth   10.0% -16.9% 20.9% -2.8% 6.2% -9.3% -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)   45,096 58,350 48,917 49,194 49,788 50,383 21,526 21,526   Balance sheet change%   3.8% 29.4% -16.2% 0.6% 1.2% 1.2% -57.3% 0.0%   Added value   2,408.6 2,001.2 2,419.3 3,851.4 1,967.4 2,315.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 199 10 1,515 -531 50 -35,300 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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 (%)   100.0% 100.0% 100.0% 163.8% 78.7% 102.2% 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 %   8.6% 6.3% 6.5% 9.2% 6.0% 6.3% 0.0% 0.0%   ROI %   9.0% 6.6% 7.1% 10.2% 6.2% 6.5% 0.0% 0.0%   ROE %   10.1% 7.8% 9.1% 14.6% 7.9% 7.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Equity ratio %   73.8% 61.6% 44.6% 51.3% 54.8% 48.1% 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, %   194.5% 693.3% 571.7% 631.1% 496.2% 687.5% 0.0% 0.0%   Gearing %   16.4% 42.9% 70.3% 68.2% 58.1% 79.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.7% 1.9% 1.8% 2.2% 3.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Quick Ratio   2.9 9.1 0.6 0.8 1.7 0.7 0.0 0.0   Current Ratio   2.2 6.9 0.6 0.7 1.4 0.6 0.0 0.0   Cash and cash equivalent   697.3 1,377.1 1,385.4 2,249.6 3,340.8 3,514.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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   2,615.7 15,379.6 -3,017.5 -1,211.4 1,004.0 -2,296.9 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 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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