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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1.4% 1.1% 1.0% 1.0% 2.2% 1.0% 7.7% 7.7%   Credit score (0-100)   80 85 85 86 65 86 32 32   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   276.6 1,520.5 2,482.9 2,339.2 1.4 2,226.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,081 2,745 7,048 3,203 -756 2,563 0.0 0.0   EBITDA   1,081 2,745 7,048 1,449 1,185 603 0.0 0.0   EBIT   588 4,091 12,493 3,203 -1,085 1,978 0.0 0.0   Pre-tax profit (PTP)   1,360.4 2,984.2 9,190.0 3,608.8 -1,414.5 2,030.7 0.0 0.0   Net earnings   1,128.9 2,379.3 7,635.3 2,892.3 -1,129.3 1,419.9 0.0 0.0   Pre-tax profit without non-rec. items   868 4,330 14,635 3,609 -1,414 2,031 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   34,568 35,913 41,358 43,113 37,994 39,369 0.0 0.0   Shareholders equity total   27,980 30,359 37,995 40,887 39,758 41,177 36,442 36,442   Interest-bearing liabilities   25,782 25,572 23,417 22,974 22,637 24,304 0.0 0.0   Balance sheet total (assets)   55,240 60,036 64,752 67,858 65,728 69,001 36,442 36,442   Net Debt   25,758 23,313 23,283 22,640 22,060 24,233 -36,442 -36,442     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,081 2,745 7,048 3,203 -756 2,563 0.0 0.0   Gross profit growth   -70.4% 154.0% 156.8% -54.6% 0.0% 0.0% -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)   55,240 60,036 64,752 67,858 65,728 69,001 36,442 36,442   Balance sheet change%   0.6% 8.7% 7.9% 4.8% -3.1% 5.0% -47.2% 0.0%   Added value   588.2 4,090.6 12,492.9 3,203.2 -1,084.7 1,978.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -492 1,346 5,445 1,755 -5,119 1,375 -39,369 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   54.4% 149.0% 177.3% 100.0% 143.4% 77.2% 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 %   2.6% 8.6% 24.2% 6.1% -1.0% 4.2% 0.0% 0.0%   ROI %   2.7% 8.9% 25.1% 6.2% -1.1% 4.3% 0.0% 0.0%   ROE %   4.1% 8.2% 22.3% 7.3% -2.8% 3.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.0% 52.9% 59.0% 60.5% 60.7% 59.9% 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, %   2,383.9% 849.3% 330.4% 1,562.8% 1,861.5% 4,017.1% 0.0% 0.0%   Gearing %   92.1% 84.2% 61.6% 56.2% 56.9% 59.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.3% 2.0% 2.0% 3.1% 3.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.2 3.7 18.1 15.8 18.3 22.9 0.0 0.0   Current Ratio   3.4 2.7 13.8 12.9 15.3 19.1 0.0 0.0   Cash and cash equivalent   23.7 2,259.2 134.4 334.4 577.4 70.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   12,883.5 13,593.2 17,191.4 18,029.5 21,301.2 23,553.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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