Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SJG Ejendomme 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.0% 2.7% 2.2% 2.3% 2.1% 2.0% 11.0% 11.0%   Credit score (0-100)   70 60 64 64 67 69 22 22   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.1 0.0 0.0 0.0 0.1 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   324 655 531 600 781 905 0.0 0.0   EBITDA   324 655 531 600 781 905 0.0 0.0   EBIT   246 513 336 353 534 658 0.0 0.0   Pre-tax profit (PTP)   172.5 344.9 261.7 219.0 228.7 289.4 0.0 0.0   Net earnings   134.3 269.0 204.2 170.8 178.3 222.1 0.0 0.0   Pre-tax profit without non-rec. items   172 345 262 219 229 289 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   9,539 9,397 10,252 10,005 9,758 9,511 0.0 0.0   Shareholders equity total   184 453 657 828 1,007 1,229 1,179 1,179   Interest-bearing liabilities   10,178 9,291 9,538 9,028 8,736 8,429 0.0 0.0   Balance sheet total (assets)   10,570 9,992 10,561 10,180 10,108 10,057 1,179 1,179   Net Debt   9,627 8,702 9,306 8,878 8,409 7,898 -1,179 -1,179     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   324 655 531 600 781 905 0.0 0.0   Gross profit growth   0.0% 102.2% -19.0% 13.1% 30.1% 15.9% -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)   10,570 9,992 10,561 10,180 10,108 10,057 1,179 1,179   Balance sheet change%   0.0% -5.5% 5.7% -3.6% -0.7% -0.5% -88.3% 0.0%   Added value   324.1 655.3 530.8 600.3 780.9 905.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,460 -284 661 -494 -494 -494 -9,511 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   75.8% 78.3% 63.3% 58.8% 68.4% 72.7% 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 %   2.4% 5.2% 3.4% 3.6% 5.3% 6.6% 0.0% 0.0%   ROI %   2.4% 5.3% 3.4% 3.6% 5.4% 6.7% 0.0% 0.0%   ROE %   72.9% 84.4% 36.8% 23.0% 19.4% 19.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   1.7% 4.5% 6.2% 8.1% 10.0% 12.2% 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, %   2,969.8% 1,328.1% 1,753.2% 1,479.1% 1,076.8% 872.4% 0.0% 0.0%   Gearing %   5,523.0% 2,049.7% 1,450.7% 1,089.9% 867.9% 686.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.9% 0.9% 1.6% 3.5% 4.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.6 0.1 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.2 0.6 0.1 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   551.8 589.0 231.7 149.3 326.9 530.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -3,496.4 -578.3 -3,766.7 -2,613.4 -2,377.2 -2,233.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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