Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET AF 14. MARTS 1997 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.0% 1.1% 1.2% 0.8% 0.8% 1.0% 8.3% 8.3%   Credit score (0-100)   88 84 82 92 91 84 29 29   Credit rating   A A A AA AA A BB BB   Credit limit (kDKK)   512.5 214.0 148.2 621.9 767.8 503.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,039 2,584 2,767 3,010 4,238 4,532 0.0 0.0   EBITDA   2,039 2,584 1,791 3,010 4,238 4,532 0.0 0.0   EBIT   948 1,262 340 1,598 2,793 2,549 0.0 0.0   Pre-tax profit (PTP)   -74.0 23.0 -599.0 676.0 1,932.0 -274.3 0.0 0.0   Net earnings   -58.0 18.0 -461.0 527.0 1,531.0 -214.0 0.0 0.0   Pre-tax profit without non-rec. items   -74.0 23.0 -599 676 1,932 -274 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   63,184 64,434 54,425 54,784 89,939 108,776 0.0 0.0   Shareholders equity total   5,736 5,754 5,293 5,820 7,351 7,137 6,837 6,837   Interest-bearing liabilities   61,138 56,317 47,686 46,371 78,160 103,874 0.0 0.0   Balance sheet total (assets)   70,329 65,888 56,808 55,699 92,245 117,419 6,837 6,837   Net Debt   55,130 56,317 46,544 46,121 78,041 101,376 -6,837 -6,837     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   2,039 2,584 2,767 3,010 4,238 4,532 0.0 0.0   Gross profit growth   11.3% 26.7% 7.1% 8.8% 40.8% 6.9% -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)   70,329 65,888 56,808 55,699 92,245 117,419 6,837 6,837   Balance sheet change%   30.8% -6.3% -13.8% -2.0% 65.6% 27.3% -94.2% 0.0%   Added value   2,039.0 2,584.0 1,791.0 3,010.0 4,205.0 4,532.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,024 -72 -11,460 -1,053 33,710 16,854 -108,776 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   46.5% 48.8% 12.3% 53.1% 65.9% 56.2% 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 %   1.5% 1.9% 0.6% 2.9% 3.8% 2.9% 0.0% 0.0%   ROI %   1.5% 1.9% 0.6% 2.9% 3.9% 2.9% 0.0% 0.0%   ROE %   -1.0% 0.3% -8.3% 9.5% 23.2% -3.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   8.2% 8.7% 9.3% 10.4% 8.0% 6.1% 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, %   2,703.8% 2,179.5% 2,598.8% 1,532.3% 1,841.5% 2,236.9% 0.0% 0.0%   Gearing %   1,065.9% 978.7% 900.9% 796.8% 1,063.3% 1,455.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.1% 1.8% 2.0% 1.4% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.0 0.1 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.2 0.0 0.1 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   6,008.0 0.0 1,142.0 250.0 119.0 2,497.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -32,464.0 -36,170.0 -32,537.0 -23,845.0 -58,591.0 -58,642.9 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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