Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Skejbyparken 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   1.1% 0.8% 0.9% 0.6% 0.7% 0.7% 7.8% 7.4%   Credit score (0-100)   86 94 91 98 94 94 30 33   Credit rating   A AA A AA AA AA BB BBB   Credit limit (kDKK)   437.4 846.4 1,741.2 1,879.0 1,906.2 2,835.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,955 3,167 3,348 3,370 3,299 2,967 0.0 0.0   EBITDA   2,955 3,167 3,348 3,370 3,299 2,967 0.0 0.0   EBIT   11,355 4,467 15,348 3,370 3,299 10,967 0.0 0.0   Pre-tax profit (PTP)   9,348.6 2,031.6 11,116.4 1,609.7 2,002.7 9,617.2 0.0 0.0   Net earnings   7,288.3 1,585.6 8,669.4 1,255.7 1,561.7 7,502.2 0.0 0.0   Pre-tax profit without non-rec. items   9,349 2,032 11,116 1,610 2,003 9,617 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   86,700 88,000 100,000 100,000 100,000 108,000 0.0 0.0   Shareholders equity total   5,526 7,112 15,781 17,037 18,599 26,101 25,976 25,976   Interest-bearing liabilities   79,412 80,017 81,762 76,353 74,498 73,339 0.0 0.0   Balance sheet total (assets)   88,365 91,254 104,138 100,328 100,065 108,089 25,976 25,976   Net Debt   79,412 80,017 81,762 76,035 74,441 73,260 -25,976 -25,976     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   2,955 3,167 3,348 3,370 3,299 2,967 0.0 0.0   Gross profit growth   -2.8% 7.2% 5.7% 0.7% -2.1% -10.1% -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)   88,365 91,254 104,138 100,328 100,065 108,089 25,976 25,976   Balance sheet change%   10.0% 3.3% 14.1% -3.7% -0.3% 8.0% -76.0% 0.0%   Added value   11,355.4 4,467.2 15,347.6 3,370.4 3,299.1 10,966.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,400 1,300 12,000 0 0 8,000 -108,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   384.2% 141.0% 458.5% 100.0% 100.0% 369.6% 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 %   13.7% 5.1% 15.9% 3.3% 3.3% 10.5% 0.0% 0.0%   ROI %   13.9% 5.2% 16.2% 3.4% 3.4% 10.8% 0.0% 0.0%   ROE %   17.0% 25.1% 75.7% 7.7% 8.8% 33.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   6.3% 7.9% 15.3% 17.1% 18.7% 24.3% 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, %   2,687.0% 2,526.4% 2,442.4% 2,255.9% 2,256.4% 2,469.3% 0.0% 0.0%   Gearing %   1,436.9% 1,125.1% 518.1% 448.2% 400.6% 281.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.2% 5.4% 2.2% 1.7% 1.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 318.9 57.0 78.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   -29,298.2 -28,444.2 -27,061.0 -16,993.2 -9,128.2 -10,005.3 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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