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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 0.8% 0.9% 1.0% 0.9% 0.8% 6.7% 6.6%   Credit score (0-100)   90 94 89 86 88 90 35 36   Credit rating   A AA A A A AA BBB BBB   Credit limit (kDKK)   281.0 526.2 431.5 354.0 435.3 596.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   660 493 885 1,002 996 630 0.0 0.0   EBITDA   416 3,369 885 1,002 996 630 0.0 0.0   EBIT   538 1,931 885 502 746 1,380 0.0 0.0   Pre-tax profit (PTP)   308.0 1,696.2 635.7 262.8 375.1 981.4 0.0 0.0   Net earnings   242.4 1,325.4 262.7 195.0 314.7 765.5 0.0 0.0   Pre-tax profit without non-rec. items   308 1,696 636 263 375 981 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   17,312 18,750 18,750 18,250 18,000 18,750 0.0 0.0   Shareholders equity total   3,684 5,010 5,272 5,467 5,782 6,547 6,422 6,422   Interest-bearing liabilities   12,904 12,635 12,525 11,609 11,287 10,684 0.0 0.0   Balance sheet total (assets)   17,625 18,952 19,284 18,512 18,555 18,808 6,422 6,422   Net Debt   12,654 12,460 12,057 11,400 10,762 10,660 -6,422 -6,422     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   660 493 885 1,002 996 630 0.0 0.0   Gross profit growth   21.9% -25.3% 79.7% 13.2% -0.6% -36.7% -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)   17,625 18,952 19,284 18,512 18,555 18,808 6,422 6,422   Balance sheet change%   -0.8% 7.5% 1.8% -4.0% 0.2% 1.4% -65.9% 0.0%   Added value   537.6 1,930.6 885.4 502.3 745.9 1,380.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -122 1,438 0 -500 -250 750 -18,750 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   81.5% 391.9% 100.0% 50.1% 74.9% 219.0% 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 %   3.0% 10.5% 4.6% 2.7% 4.0% 7.4% 0.0% 0.0%   ROI %   3.1% 10.9% 4.8% 2.8% 4.2% 7.7% 0.0% 0.0%   ROE %   6.8% 30.5% 5.1% 3.6% 5.6% 12.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   20.9% 26.4% 27.3% 29.5% 31.2% 34.8% 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, %   3,045.1% 369.9% 1,361.8% 1,137.3% 1,080.7% 1,691.2% 0.0% 0.0%   Gearing %   350.3% 252.2% 237.6% 212.3% 195.2% 163.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.8% 2.0% 2.0% 3.3% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   249.9 174.4 467.3 209.5 524.2 23.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -3,330.5 -3,679.3 -3,968.0 -3,693.8 -3,708.1 -4,100.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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