Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET RÅDHUSPLADSEN VÆGGERLØSE ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.2% 1.0% 0.9% 1.0% 1.1% 0.9% 6.4% 6.2%   Credit score (0-100)   84 89 89 86 82 88 3 3   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   117.0 257.3 403.6 350.3 228.7 437.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   541 660 493 885 1,002 996 0.0 0.0   EBITDA   889 416 3,369 885 1,002 996 0.0 0.0   EBIT   715 538 1,931 885 502 746 0.0 0.0   Pre-tax profit (PTP)   481.3 308.0 1,696.2 635.7 262.8 375.1 0.0 0.0   Net earnings   377.7 242.4 1,325.4 262.7 195.0 314.7 0.0 0.0   Pre-tax profit without non-rec. items   481 308 1,696 636 263 375 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   17,434 17,312 18,750 18,750 18,250 18,000 0.0 0.0   Shareholders equity total   3,442 3,684 5,010 5,272 5,467 5,782 5,657 5,657   Interest-bearing liabilities   13,307 12,904 12,635 12,525 11,609 11,287 0.0 0.0   Balance sheet total (assets)   17,762 17,625 18,952 19,284 18,512 18,555 5,657 5,657   Net Debt   13,139 12,654 12,460 12,057 11,400 10,762 -5,657 -5,657     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   541 660 493 885 1,002 996 0.0 0.0   Gross profit growth   -41.8% 21.9% -25.3% 79.7% 13.2% -0.6% -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)   17,762 17,625 18,952 19,284 18,512 18,555 5,657 5,657   Balance sheet change%   0.3% -0.8% 7.5% 1.8% -4.0% 0.2% -69.5% 0.0%   Added value   715.1 537.6 1,930.6 885.4 502.3 745.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   174 -122 1,438 0 -500 -250 -18,000 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   132.2% 81.5% 391.9% 100.0% 50.1% 74.9% 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 %   4.0% 3.0% 10.5% 4.6% 2.7% 4.0% 0.0% 0.0%   ROI %   4.2% 3.1% 10.9% 4.8% 2.8% 4.2% 0.0% 0.0%   ROE %   11.6% 6.8% 30.5% 5.1% 3.6% 5.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   19.4% 20.9% 26.4% 27.3% 29.5% 31.2% 50.0% 50.0%   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, %   1,477.8% 3,045.1% 369.9% 1,361.8% 1,137.3% 1,080.7% 0.0% 0.0%   Gearing %   386.6% 350.3% 252.2% 237.6% 212.3% 195.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.7% 1.8% 2.0% 2.0% 3.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   168.2 249.9 174.4 467.3 209.5 524.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -3,116.8 -3,330.5 -3,679.3 -3,968.0 -3,693.8 -3,708.1 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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