Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EDC.MÆGLERNE, VILDBJERG EJENDOMSKONTOR 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   2.3% 1.3% 1.4% 1.6% 1.3% 0.8% 8.3% 8.1%   Credit score (0-100)   66 81 78 74 80 90 30 30   Credit rating   BBB A A A A AA BB BB   Credit limit (kDKK)   0.1 77.2 51.2 14.7 102.5 560.4 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   1,620 1,751 1,578 1,399 1,823 1,571 0.0 0.0   EBITDA   689 798 628 447 202 48.7 0.0 0.0   EBIT   645 771 589 381 202 48.7 0.0 0.0   Pre-tax profit (PTP)   -56.0 1,144.0 593.0 488.0 177.5 908.4 0.0 0.0   Net earnings   -46.0 898.0 460.0 378.0 136.3 707.8 0.0 0.0   Pre-tax profit without non-rec. items   -56.0 1,144 593 488 177 908 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   14.0 9.0 5.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,497 4,395 4,855 5,234 5,370 6,078 5,953 5,953   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,963 5,017 5,451 5,635 5,635 6,459 5,953 5,953   Net Debt   -3,739 -4,819 -5,273 -5,342 -855 -537 -5,953 -5,953     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   1,620 1,751 1,578 1,399 1,823 1,571 0.0 0.0   Gross profit growth   14.2% 8.1% -9.9% -11.3% 30.3% -13.8% -100.0% 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)   3,963 5,017 5,451 5,635 5,635 6,459 5,953 5,953   Balance sheet change%   0.0% 26.6% 8.7% 3.4% -0.0% 14.6% -7.8% 0.0%   Added value   689.0 798.0 628.0 447.0 268.4 48.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -32 -43 -71 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   3.0 4.0 5.0 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 (%)   39.8% 44.0% 37.3% 27.2% 11.1% 3.1% 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 %   17.3% 25.5% 11.5% 8.8% 4.4% 15.1% 0.0% 0.0%   ROI %   19.5% 29.0% 13.0% 9.7% 4.7% 16.0% 0.0% 0.0%   ROE %   -1.3% 22.8% 9.9% 7.5% 2.6% 12.4% 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 %   88.2% 87.6% 89.1% 92.9% 95.3% 94.1% 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, %   -542.7% -603.9% -839.6% -1,195.1% -422.6% -1,102.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   8.4 8.0 9.1 14.0 3.9 2.3 0.0 0.0   Current Ratio   8.4 8.0 9.1 14.0 3.9 2.3 0.0 0.0   Cash and cash equivalent   3,739.0 4,819.0 5,273.0 5,342.0 855.2 537.2 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   937.0 1,494.0 1,253.0 482.0 767.2 497.5 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  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   345 399 314 224 134 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   345 399 314 224 101 24 0 0   EBIT / employee   323 386 295 191 101 24 0 0   Net earnings / employee   -23 449 230 189 68 354 0 0