Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET KØBENHAVN II ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.0%   Bankruptcy risk   1.0% 0.9% 1.0% 0.8% 1.7% 1.8% 9.8% 10.9%   Credit score (0-100)   88 90 86 90 71 71 24 5   Credit rating   A A A A BBB BBB B B   Credit limit (kDKK)   829.6 1,056.0 818.3 1,644.1 22.9 9.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,291 1,957 720 1,796 2,132 660 0.0 0.0   EBITDA   2,291 1,957 720 1,796 2,132 660 0.0 0.0   EBIT   1,744 1,419 119 1,125 1,461 129 0.0 0.0   Pre-tax profit (PTP)   1,471.1 2,448.1 2,609.1 4,641.3 -3,777.7 -1,996.5 0.0 0.0   Net earnings   1,145.2 1,908.5 2,034.2 3,619.8 -2,948.6 -1,558.6 0.0 0.0   Pre-tax profit without non-rec. items   1,471 2,448 2,609 4,641 -3,778 -1,996 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   14,376 14,471 14,563 13,892 14,721 15,264 0.0 0.0   Shareholders equity total   11,355 13,264 15,298 18,918 15,969 14,410 11,225 11,225   Interest-bearing liabilities   8,025 9,930 10,052 9,983 10,078 10,707 0.0 0.0   Balance sheet total (assets)   22,588 26,026 28,311 32,360 28,841 27,664 11,225 11,225   Net Debt   3,147 1,453 -297 -3,838 1,019 4,560 -11,225 -11,225     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   2,291 1,957 720 1,796 2,132 660 0.0 0.0   Gross profit growth   42.1% -14.6% -63.2% 149.4% 18.7% -69.0% -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)   22,588 26,026 28,311 32,360 28,841 27,664 11,225 11,225   Balance sheet change%   4.5% 15.2% 8.8% 14.3% -10.9% -4.1% -59.4% 0.0%   Added value   1,744.5 1,419.1 118.6 1,125.3 1,461.5 128.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -885 -443 -510 -1,342 159 11 -15,264 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   76.2% 72.5% 16.5% 62.6% 68.5% 19.5% 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 %   8.3% 11.6% 11.1% 16.5% 5.2% 0.9% 0.0% 0.0%   ROI %   9.6% 13.1% 12.3% 18.4% 5.8% 1.0% 0.0% 0.0%   ROE %   10.6% 15.5% 14.2% 21.2% -16.9% -10.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   50.3% 51.0% 54.0% 58.6% 55.5% 52.3% 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, %   137.4% 74.2% -41.3% -213.7% 47.8% 690.5% 0.0% 0.0%   Gearing %   70.7% 74.9% 65.7% 52.8% 63.1% 74.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 4.1% 4.1% 3.8% 53.5% 21.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.9 1.1 1.4 1.1 0.9 0.0 0.0   Current Ratio   0.8 0.9 1.1 1.4 1.1 0.9 0.0 0.0   Cash and cash equivalent   4,877.5 8,477.0 10,348.9 13,821.2 9,058.8 6,147.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -4,880.3 -6,692.2 -7,642.2 -7,931.0 -5,089.3 -5,516.2 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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