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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1.2% 2.5% 1.4% 1.2% 1.3% 1.2% 7.8% 7.8%   Credit score (0-100)   84 63 79 80 79 81 31 31   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   1,072.1 0.1 317.1 860.8 493.4 1,233.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,601 4,614 4,092 3,673 1,183 1,632 0.0 0.0   EBITDA   4,258 2,729 2,614 1,083 705 1,154 0.0 0.0   EBIT   4,258 -1,004 2,414 5,643 1,315 2,819 0.0 0.0   Pre-tax profit (PTP)   3,186.7 -1,592.6 1,736.9 5,092.6 590.5 1,798.7 0.0 0.0   Net earnings   2,520.8 -1,209.3 1,362.4 3,991.4 465.6 1,735.2 0.0 0.0   Pre-tax profit without non-rec. items   3,187 -1,593 1,737 5,093 591 1,799 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   87,122 83,390 74,290 78,850 77,810 79,475 0.0 0.0   Shareholders equity total   40,407 32,322 33,794 37,926 38,446 40,181 31,637 31,637   Interest-bearing liabilities   44,504 43,167 31,670 30,041 30,178 31,238 0.0 0.0   Balance sheet total (assets)   94,837 84,585 75,620 79,218 78,107 79,902 31,637 31,637   Net Debt   44,442 43,165 31,578 29,912 30,172 31,124 -31,637 -31,637     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,601 4,614 4,092 3,673 1,183 1,632 0.0 0.0   Gross profit growth   3.8% 0.3% -11.3% -10.2% -67.8% 38.0% -100.0% 0.0%   Employees   0 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   94,837 84,585 75,620 79,218 78,107 79,902 31,637 31,637   Balance sheet change%   6.1% -10.8% -10.6% 4.8% -1.4% 2.3% -60.4% 0.0%   Added value   4,257.9 -1,003.6 2,414.2 5,642.5 1,315.0 2,819.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,672 -3,732 -9,100 4,560 -1,040 1,665 -79,475 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   92.5% -21.8% 59.0% 153.6% 111.2% 172.8% 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% -1.0% 3.2% 7.3% 1.7% 3.6% 0.0% 0.0%   ROI %   4.8% -1.0% 3.3% 7.6% 1.8% 3.6% 0.0% 0.0%   ROE %   6.3% -3.3% 4.1% 11.1% 1.2% 4.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   42.6% 38.2% 44.7% 47.9% 49.2% 50.3% 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, %   1,043.7% 1,581.9% 1,207.9% 2,763.1% 4,279.8% 2,697.0% 0.0% 0.0%   Gearing %   110.1% 133.6% 93.7% 79.2% 78.5% 77.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.5% 2.2% 1.8% 2.6% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 0.2 0.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.4 0.2 0.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   61.6 2.1 91.8 128.9 5.7 113.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,378.6 -5,916.3 -5,229.1 -7,485.3 -8,629.8 -10,358.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -1,004 2,414 5,643 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2,729 2,614 1,083 0 0 0 0   EBIT / employee   0 -1,004 2,414 5,643 0 0 0 0   Net earnings / employee   0 -1,209 1,362 3,991 0 0 0 0