Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN STRANDLODSVEJ 42 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.5% 1.3% 1.1% 1.0% 1.1% 8.2% 8.2%   Credit score (0-100)   80 77 79 84 85 85 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   59.8 65.3 255.1 745.5 1,336.6 870.0 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   1,122 934 1,229 1,601 1,127 1,129 0.0 0.0   EBITDA   1,122 9,244 1,229 1,601 1,127 1,129 0.0 0.0   EBIT   1,122 5,089 8,425 2,206 7,053 1,145 0.0 0.0   Pre-tax profit (PTP)   978.4 4,767.3 8,265.8 2,020.6 6,729.0 711.6 0.0 0.0   Net earnings   763.1 4,632.6 5,533.1 1,586.8 5,308.5 587.0 0.0 0.0   Pre-tax profit without non-rec. items   978 4,767 8,266 2,021 6,729 712 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   18,400 22,900 30,288 30,894 36,283 36,299 0.0 0.0   Shareholders equity total   5,541 10,173 15,707 17,350 21,894 19,336 12,114 12,114   Interest-bearing liabilities   10,591 10,683 10,031 9,510 11,865 11,506 0.0 0.0   Balance sheet total (assets)   18,603 23,416 31,063 32,536 40,742 38,057 12,114 12,114   Net Debt   10,388 10,469 9,272 8,757 11,792 10,785 -12,114 -12,114     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   1,122 934 1,229 1,601 1,127 1,129 0.0 0.0   Gross profit growth   25.0% -16.8% 31.6% 30.3% -29.6% 0.1% -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)   18,603 23,416 31,063 32,536 40,742 38,057 12,114 12,114   Balance sheet change%   1.1% 25.9% 32.7% 4.7% 25.2% -6.6% -68.2% 0.0%   Added value   1,122.4 5,088.8 8,424.8 2,206.3 7,053.4 1,144.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,500 7,388 606 5,389 16 -36,299 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 2019/12 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 (%)   100.0% 544.8% 685.6% 137.8% 625.8% 101.4% 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 %   6.1% 24.2% 30.9% 7.0% 19.8% 3.5% 0.0% 0.0%   ROI %   6.4% 25.4% 32.2% 7.2% 20.3% 3.5% 0.0% 0.0%   ROE %   14.8% 59.0% 42.8% 9.6% 27.1% 2.8% 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 %   29.8% 43.4% 50.6% 53.3% 53.7% 50.8% 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, %   925.5% 113.3% 754.6% 547.1% 1,046.1% 955.4% 0.0% 0.0%   Gearing %   191.1% 105.0% 63.9% 54.8% 54.2% 59.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 3.0% 1.5% 2.0% 5.0% 5.6% 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 0.3 0.4 1.0 4.8 2.0 0.0 0.0   Current Ratio   0.0 0.3 0.4 1.0 4.8 2.0 0.0 0.0   Cash and cash equivalent   203.0 214.8 758.5 752.6 73.3 721.1 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   -3,976.1 -1,284.9 -1,084.4 -34.1 3,528.1 888.5 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   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