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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 1.3% 1.5% 1.3% 1.3% 1.3% 7.7% 7.7%   Credit score (0-100)   75 81 74 79 78 80 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   30.8 340.4 59.5 385.0 508.7 679.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 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   3,348 3,370 3,299 2,967 2,909 2,976 0.0 0.0   EBITDA   3,348 3,370 3,299 2,967 2,909 2,976 0.0 0.0   EBIT   15,348 3,370 3,299 10,967 6,909 2,976 0.0 0.0   Pre-tax profit (PTP)   11,116.4 1,609.7 2,002.7 9,617.2 23,242.1 205.2 0.0 0.0   Net earnings   8,669.4 1,255.7 1,561.7 7,502.2 18,126.1 180.2 0.0 0.0   Pre-tax profit without non-rec. items   11,116 1,610 2,003 9,617 23,242 205 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   100,000 100,000 100,000 108,000 112,000 112,000 0.0 0.0   Shareholders equity total   15,781 17,037 18,599 26,101 44,227 44,407 44,282 44,282   Interest-bearing liabilities   81,762 76,353 74,498 73,339 58,822 58,917 0.0 0.0   Balance sheet total (assets)   104,138 100,328 100,065 108,089 116,329 112,402 44,282 44,282   Net Debt   81,762 76,035 74,441 73,260 58,698 58,917 -44,282 -44,282     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   3,348 3,370 3,299 2,967 2,909 2,976 0.0 0.0   Gross profit growth   5.7% 0.7% -2.1% -10.1% -1.9% 2.3% -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)   104,138 100,328 100,065 108,089 116,329 112,402 44,282 44,282   Balance sheet change%   14.1% -3.7% -0.3% 8.0% 7.6% -3.4% -60.6% 0.0%   Added value   15,347.6 3,370.4 3,299.1 10,966.8 6,909.1 2,976.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12,000 0 0 8,000 4,000 0 -112,000 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 2019/9 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 (%)   458.5% 100.0% 100.0% 369.6% 237.5% 100.0% 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 %   15.9% 3.3% 3.3% 10.5% 22.5% 2.8% 0.0% 0.0%   ROI %   16.2% 3.4% 3.4% 10.8% 23.3% 2.9% 0.0% 0.0%   ROE %   75.7% 7.7% 8.8% 33.6% 51.5% 0.4% 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 %   15.3% 17.1% 18.7% 24.3% 38.2% 39.7% 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, %   2,442.4% 2,255.9% 2,256.4% 2,469.3% 2,017.8% 1,979.6% 0.0% 0.0%   Gearing %   518.1% 448.2% 400.6% 281.0% 133.0% 132.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 2.2% 1.7% 1.8% 3.0% 5.0% 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   0.1 0.0 0.0 0.0 0.8 0.3 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.7 0.2 0.0 0.0   Cash and cash equivalent   0.0 318.9 57.0 78.9 123.2 0.0 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   -27,061.0 -16,993.2 -9,128.2 -10,005.3 -1,854.0 -1,337.6 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