Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET AF 19.12.2014 P/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.8% 0.4% 0.4% 0.4% 1.6% 0.4% 7.1% 7.1%   Credit score (0-100)   94 100 100 100 75 99 34 34   Credit rating   AA AAA AAA AAA A AAA BBB BBB   Credit limit (kDKK)   16,568.3 17,882.5 18,521.4 24,804.0 480.6 18,597.1 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   3,661 8,854 7,595 10,130 8,749 9,678 0.0 0.0   EBITDA   3,661 8,854 7,595 10,130 8,749 9,678 0.0 0.0   EBIT   85,140 15,854 10,595 53,030 -21,151 2,478 0.0 0.0   Pre-tax profit (PTP)   83,818.9 14,419.9 9,048.5 51,490.7 -22,775.9 1,001.2 0.0 0.0   Net earnings   83,818.9 14,419.9 9,048.5 51,490.7 -22,775.9 1,001.2 0.0 0.0   Pre-tax profit without non-rec. items   83,819 14,420 9,049 51,491 -22,776 1,001 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   280,000 287,000 290,000 332,900 303,000 295,800 0.0 0.0   Shareholders equity total   152,676 167,096 172,444 215,935 181,874 177,875 176,374 176,374   Interest-bearing liabilities   125,660 124,739 125,479 125,481 125,508 124,781 0.0 0.0   Balance sheet total (assets)   284,742 298,009 304,309 347,765 312,652 308,252 176,374 176,374   Net Debt   121,028 117,117 111,295 111,031 116,851 113,580 -176,374 -176,374     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   3,661 8,854 7,595 10,130 8,749 9,678 0.0 0.0   Gross profit growth   0.0% 141.8% -14.2% 33.4% -13.6% 10.6% -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)   284,742 298,009 304,309 347,765 312,652 308,252 176,374 176,374   Balance sheet change%   64.8% 4.7% 2.1% 14.3% -10.1% -1.4% -42.8% 0.0%   Added value   85,139.8 15,853.9 10,595.5 53,029.9 -21,151.4 2,477.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   109,333 7,000 3,000 42,900 -29,900 -7,200 -295,800 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 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 (%)   2,325.5% 179.1% 139.5% 523.5% -241.8% 25.6% 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 %   37.2% 5.5% 3.5% 16.3% -6.4% 0.8% 0.0% 0.0%   ROI %   37.8% 5.6% 3.6% 16.6% -6.5% 0.8% 0.0% 0.0%   ROE %   109.5% 9.0% 5.3% 26.5% -11.5% 0.6% 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 %   53.9% 56.3% 56.9% 62.3% 58.4% 58.0% 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, %   3,305.8% 1,322.8% 1,465.3% 1,096.1% 1,335.6% 1,173.6% 0.0% 0.0%   Gearing %   82.3% 74.7% 72.8% 58.1% 69.0% 70.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.2% 1.2% 1.2% 1.3% 1.2% 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   0.8 2.2 2.4 2.5 2.0 2.9 0.0 0.0   Current Ratio   0.6 1.8 2.0 2.1 1.6 2.2 0.0 0.0   Cash and cash equivalent   4,631.8 7,621.4 14,184.6 14,450.0 8,657.6 11,200.8 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   -2,591.8 4,834.6 7,205.7 7,798.7 3,646.5 6,856.4 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