Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK EJENDOMSKOMPAGNI 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  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% 0.3%   Bankruptcy risk   0.6% 0.6% 1.2% 0.7% 0.7% 0.8% 7.8% 7.8%   Credit score (0-100)   98 98 83 95 93 93 30 31   Credit rating   AA AA A AA AA AA BB BB   Credit limit (kDKK)   4,215.4 4,189.7 823.0 3,304.0 3,687.3 3,425.3 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   4,435 4,601 4,614 4,092 3,673 1,183 0.0 0.0   EBITDA   4,120 4,258 2,729 2,614 1,083 705 0.0 0.0   EBIT   4,120 4,258 -1,004 2,414 5,643 1,315 0.0 0.0   Pre-tax profit (PTP)   2,912.8 3,186.7 -1,592.6 1,736.9 5,092.6 590.5 0.0 0.0   Net earnings   2,297.3 2,520.8 -1,209.3 1,362.4 3,991.4 465.6 0.0 0.0   Pre-tax profit without non-rec. items   2,913 3,187 -1,593 1,737 5,093 591 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   85,450 87,122 83,390 74,290 78,850 77,810 0.0 0.0   Shareholders equity total   40,138 40,407 32,322 33,794 37,926 38,446 29,902 29,902   Interest-bearing liabilities   39,450 44,504 43,167 31,670 30,041 30,178 0.0 0.0   Balance sheet total (assets)   89,356 94,837 84,585 75,620 79,218 78,107 29,902 29,902   Net Debt   37,890 44,442 43,165 31,578 29,912 30,172 -29,902 -29,902     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   4,435 4,601 4,614 4,092 3,673 1,183 0.0 0.0   Gross profit growth   -0.0% 3.8% 0.3% -11.3% -10.2% -67.8% -100.0% 0.0%   Employees   0 0 1 1 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)   89,356 94,837 84,585 75,620 79,218 78,107 29,902 29,902   Balance sheet change%   -6.2% 6.1% -10.8% -10.6% 4.8% -1.4% -61.7% 0.0%   Added value   4,120.5 4,257.9 -1,003.6 2,414.2 5,642.5 1,315.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,350 1,672 -3,732 -9,100 4,560 -1,040 -77,810 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 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 (%)   92.9% 92.5% -21.8% 59.0% 153.6% 111.2% 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 %   4.7% 4.7% -1.0% 3.2% 7.3% 1.7% 0.0% 0.0%   ROI %   4.7% 4.8% -1.0% 3.3% 7.6% 1.8% 0.0% 0.0%   ROE %   5.9% 6.3% -3.3% 4.1% 11.1% 1.2% 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 %   44.9% 42.6% 38.2% 44.7% 47.9% 49.2% 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, %   919.6% 1,043.7% 1,581.9% 1,207.9% 2,763.1% 4,279.8% 0.0% 0.0%   Gearing %   98.3% 110.1% 133.6% 93.7% 79.2% 78.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.8% 1.5% 2.2% 1.8% 2.6% 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   0.5 1.4 0.2 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.5 1.4 0.2 0.2 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,559.6 61.6 2.1 91.8 128.9 5.7 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   -3,615.1 2,378.6 -5,916.3 -5,229.1 -7,485.3 -8,629.8 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  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 -1,004 2,414 5,643 1,315 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2,729 2,614 1,083 705 0 0   EBIT / employee   0 0 -1,004 2,414 5,643 1,315 0 0   Net earnings / employee   0 0 -1,209 1,362 3,991 466 0 0