Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Japanvej, Slagelse A/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   1.1% 1.2% 1.2% 1.3% 1.3% 1.2% 8.6% 8.6%   Credit score (0-100)   86 83 82 79 80 80 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   202.7 145.7 182.0 109.2 139.1 200.1 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   946 957 970 983 1,005 1,023 0.0 0.0   EBITDA   946 957 970 983 1,005 1,023 0.0 0.0   EBIT   1,123 1,173 1,388 1,212 1,405 1,523 0.0 0.0   Pre-tax profit (PTP)   888.4 957.8 1,214.2 1,120.1 1,314.5 1,406.8 0.0 0.0   Net earnings   675.8 747.1 950.1 877.0 1,023.9 1,095.5 0.0 0.0   Pre-tax profit without non-rec. items   888 958 1,214 1,120 1,315 1,407 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   13,737 13,953 14,371 14,600 15,000 15,500 0.0 0.0   Shareholders equity total   4,250 4,998 5,948 6,825 7,849 8,944 6,244 6,244   Interest-bearing liabilities   9,009 8,305 7,450 6,490 5,786 5,005 0.0 0.0   Balance sheet total (assets)   13,739 13,953 14,374 14,600 15,000 15,521 6,244 6,244   Net Debt   9,009 8,305 7,447 6,490 5,786 5,005 -6,244 -6,244     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   946 957 970 983 1,005 1,023 0.0 0.0   Gross profit growth   2.2% 1.1% 1.3% 1.3% 2.3% 1.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   13,739 13,953 14,374 14,600 15,000 15,521 6,244 6,244   Balance sheet change%   1.3% 1.6% 3.0% 1.6% 2.7% 3.5% -59.8% 0.0%   Added value   1,123.3 1,172.6 1,388.5 1,211.6 1,404.8 1,522.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   177 215 418 229 400 500 -15,500 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  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 (%)   118.7% 122.5% 143.1% 123.3% 139.8% 148.9% 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 %   8.2% 8.5% 9.8% 8.4% 9.5% 10.0% 0.0% 0.0%   ROI %   8.3% 8.6% 10.0% 8.6% 9.7% 10.2% 0.0% 0.0%   ROE %   17.3% 16.2% 17.4% 13.7% 14.0% 13.0% 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 %   30.9% 35.8% 41.4% 46.7% 52.7% 58.1% 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, %   952.0% 867.7% 767.7% 660.5% 575.8% 489.4% 0.0% 0.0%   Gearing %   212.0% 166.2% 125.3% 95.1% 73.7% 56.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.5% 2.2% 1.3% 1.5% 2.1% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 2.5 0.0 0.0 0.0 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   -1,975.3 -1,963.7 -2,076.2 -1,925.8 -1,749.5 -1,579.6 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  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   1,123 1,173 1,388 1,212 1,405 1,523 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   946 957 970 983 1,005 1,023 0 0   EBIT / employee   1,123 1,173 1,388 1,212 1,405 1,523 0 0   Net earnings / employee   676 747 950 877 1,024 1,095 0 0