Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REBSDORF EJENDOM 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 1.7% 2.7% 2.6% 2.1% 3.2% 18.7% 18.4%   Credit score (0-100)   63 74 60 60 67 55 7 8   Credit rating   BBB A BBB BBB A BBB B B   Credit limit (kDKK)   0.0 4.4 0.0 0.0 0.2 0.0 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   549 2,558 455 412 483 451 0.0 0.0   EBITDA   549 2,558 455 412 454 291 0.0 0.0   EBIT   377 2,437 334 291 332 170 0.0 0.0   Pre-tax profit (PTP)   302.1 2,368.3 280.2 249.9 307.2 114.3 0.0 0.0   Net earnings   235.6 1,862.7 218.6 197.7 241.9 90.4 0.0 0.0   Pre-tax profit without non-rec. items   302 2,368 280 250 307 114 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   3,903 2,688 2,566 2,445 2,324 2,203 0.0 0.0   Shareholders equity total   1,871 3,734 1,353 1,550 1,792 1,183 133 133   Interest-bearing liabilities   2,427 2,795 2,195 2,113 2,041 2,665 0.0 0.0   Balance sheet total (assets)   4,843 7,103 4,075 4,124 4,290 4,318 133 133   Net Debt   2,283 2,145 1,450 1,201 871 1,316 -133 -133     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   549 2,558 455 412 483 451 0.0 0.0   Gross profit growth   26.8% 365.8% -82.2% -9.4% 17.1% -6.5% -100.0% 0.0%   Employees   0 0 0 0 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)   4,843 7,103 4,075 4,124 4,290 4,318 133 133   Balance sheet change%   -11.2% 46.7% -42.6% 1.2% 4.0% 0.7% -96.9% 0.0%   Added value   549.2 2,557.8 454.9 412.1 453.5 291.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -344 -1,337 -243 -243 -243 -243 -2,203 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  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 (%)   68.7% 95.3% 73.3% 70.6% 68.8% 37.7% 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 %   7.3% 40.8% 6.3% 7.7% 8.7% 4.7% 0.0% 0.0%   ROI %   7.6% 41.8% 6.5% 7.9% 9.0% 4.9% 0.0% 0.0%   ROE %   11.5% 66.5% 8.6% 13.6% 14.5% 6.1% 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 %   38.6% 52.6% 33.4% 37.6% 41.8% 27.4% 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, %   415.8% 83.9% 318.7% 291.3% 192.0% 452.0% 0.0% 0.0%   Gearing %   129.7% 74.9% 162.3% 136.3% 113.9% 225.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.6% 2.9% 3.0% 2.9% 3.8% 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   0.6 4.2 2.1 2.2 2.3 1.0 0.0 0.0   Current Ratio   0.6 4.2 1.9 2.2 2.3 1.0 0.0 0.0   Cash and cash equivalent   143.9 649.7 745.3 912.3 1,169.7 1,349.4 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   -108.3 2,793.0 353.9 490.9 668.9 -7.8 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   0 0 0 0 454 291 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 454 291 0 0   EBIT / employee   0 0 0 0 332 170 0 0   Net earnings / employee   0 0 0 0 242 90 0 0