Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BALLE HUSE AF 23/3 2007 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% 0.9%   Bankruptcy risk   7.0% 11.3% 8.2% 13.2% 18.2% 24.2% 11.6% 10.2%   Credit score (0-100)   36 23 31 17 7 2 20 24   Credit rating   BBB BB BB BB B B BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   -74.4 -480 90.0 -1,525 -471 -8.2 0.0 0.0   EBITDA   -74.4 -480 90.0 -1,525 -471 -8.2 0.0 0.0   EBIT   -74.4 -480 90.0 -1,525 -471 -8.2 0.0 0.0   Pre-tax profit (PTP)   -302.8 -688.5 -272.6 -1,637.0 -458.8 28.9 0.0 0.0   Net earnings   -258.2 -647.0 257.8 -498.6 -198.3 22.5 0.0 0.0   Pre-tax profit without non-rec. items   -303 -689 -273 -1,637 -459 28.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,024 3,377 3,635 3,136 2,938 2,961 2,761 2,761   Interest-bearing liabilities   10,337 10,766 10,246 94.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,382 14,186 17,756 5,694 2,953 2,971 2,761 2,761   Net Debt   10,289 10,758 4,571 -2,158 -63.3 -7.9 -2,761 -2,761     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   -74.4 -480 90.0 -1,525 -471 -8.2 0.0 0.0   Gross profit growth   98.5% -544.9% 0.0% 0.0% 69.1% 98.3% 0.0% 0.0%   Employees   2 2 2 2 2 2 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)   14,382 14,186 17,756 5,694 2,953 2,971 2,761 2,761   Balance sheet change%   0.2% -1.4% 25.2% -67.9% -48.1% 0.6% -7.1% 0.0%   Added value   -74.4 -479.6 90.0 -1,525.3 -471.0 -8.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 1.0 -1.0 -2.0 -3.0 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% 100.0% 100.0% 100.0% 100.0% 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 %   -0.5% -3.4% 0.6% -12.9% -10.4% 1.0% 0.0% 0.0%   ROI %   -0.5% -3.4% 0.6% -17.4% -13.8% 1.0% 0.0% 0.0%   ROE %   -2.8% -17.5% 7.4% -14.7% -6.5% 0.8% 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 %   28.0% 23.8% 23.9% 55.1% 99.5% 99.6% 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, %   -13,833.8% -2,243.0% 5,080.3% 141.5% 13.4% 97.0% 0.0% 0.0%   Gearing %   256.9% 318.8% 281.9% 3.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.0% 3.5% 2.3% 23.7% 0.0% 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   0.0 0.0 0.5 1.7 196.9 282.0 0.0 0.0   Current Ratio   1.4 1.3 1.3 2.5 196.9 282.0 0.0 0.0   Cash and cash equivalent   48.1 8.2 5,675.2 2,253.3 63.3 7.9 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   4,024.2 3,377.1 3,635.0 3,436.4 2,938.1 2,960.6 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  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   -37 -240 45 -763 -236 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -37 -240 45 -763 -236 -4 0 0   EBIT / employee   -37 -240 45 -763 -236 -4 0 0   Net earnings / employee   -129 -324 129 -249 -99 11 0 0