Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSPARKEN ÅRHUS 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   0.8% 0.6% 0.8% 0.7% 0.6% 0.6% 7.8% 7.3%   Credit score (0-100)   94 97 92 95 96 98 30 33   Credit rating   AA AA AA AA AA AA BB BBB   Credit limit (kDKK)   2,142.6 2,878.0 2,276.3 3,133.8 4,286.5 4,265.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,490 3,646 1,081 2,745 7,048 3,203 0.0 0.0   EBITDA   1,490 3,646 1,081 2,745 7,048 3,203 0.0 0.0   EBIT   1,490 5,928 588 4,091 12,493 4,958 0.0 0.0   Pre-tax profit (PTP)   1,533.2 4,225.4 1,360.4 2,984.2 9,190.0 3,608.8 0.0 0.0   Net earnings   1,246.3 3,444.5 1,128.9 2,379.3 7,635.3 2,892.3 0.0 0.0   Pre-tax profit without non-rec. items   1,533 6,507 868 4,330 14,635 5,363 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   32,778 35,060 34,568 35,913 41,358 43,113 0.0 0.0   Shareholders equity total   23,407 26,851 27,980 30,359 37,995 40,887 35,722 35,722   Interest-bearing liabilities   27,010 26,449 25,782 25,572 23,417 22,974 0.0 0.0   Balance sheet total (assets)   51,671 54,925 55,240 60,036 64,752 67,858 35,722 35,722   Net Debt   27,010 26,449 25,758 23,313 23,283 22,640 -35,722 -35,722     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,490 3,646 1,081 2,745 7,048 3,203 0.0 0.0   Gross profit growth   1.8% 144.8% -70.4% 154.0% 156.8% -54.6% -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)   51,671 54,925 55,240 60,036 64,752 67,858 35,722 35,722   Balance sheet change%   5.4% 6.3% 0.6% 8.7% 7.9% 4.8% -47.4% 0.0%   Added value   1,489.6 5,927.7 588.2 4,090.6 12,492.9 4,957.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,282 -492 1,346 5,445 1,755 -43,113 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   100.0% 162.6% 54.4% 149.0% 177.3% 154.8% 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 %   4.5% 13.4% 2.6% 8.6% 24.2% 8.8% 0.0% 0.0%   ROI %   4.6% 13.7% 2.7% 8.9% 25.1% 8.9% 0.0% 0.0%   ROE %   5.5% 13.7% 4.1% 8.2% 22.3% 7.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   45.7% 49.2% 51.0% 52.9% 59.0% 60.5% 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, %   1,813.3% 725.4% 2,383.9% 849.3% 330.4% 706.8% 0.0% 0.0%   Gearing %   115.4% 98.5% 92.1% 84.2% 61.6% 56.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.4% 2.3% 2.3% 2.0% 2.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.8 2.9 3.2 3.7 18.1 15.8 0.0 0.0   Current Ratio   3.0 3.1 3.4 2.7 13.8 12.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 23.7 2,259.2 134.4 334.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   11,551.7 12,063.8 12,883.5 13,593.2 17,191.4 18,029.5 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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