Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BRONZEALDERVÆNGET A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.6% 5.7% 0.9% 0.9% 6.0% 2.2% 12.7% 12.5%   Credit score (0-100)   97 42 88 89 38 65 18 19   Credit rating   AA BBB A A BBB BBB BB BB   Credit limit (kDKK)   1,289.6 0.0 576.5 694.9 0.0 0.1 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   2,244 2,068 2,182 2,088 2,208 2,130 2,130 2,130   Gross profit   1,320 1,077 1,209 1,065 1,008 886 0.0 0.0   EBITDA   1,320 1,077 1,209 1,065 1,008 886 0.0 0.0   EBIT   2,002 -5,113 804 1,045 -4,079 -767 0.0 0.0   Pre-tax profit (PTP)   1,560.5 -5,797.0 403.0 644.8 -4,627.1 -1,475.0 0.0 0.0   Net earnings   1,217.2 -4,521.6 314.3 502.9 -3,609.1 -1,150.5 0.0 0.0   Pre-tax profit without non-rec. items   1,561 -5,797 403 645 -4,627 -1,475 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   42,186 36,680 36,275 36,255 31,168 29,515 0.0 0.0   Shareholders equity total   12,211 7,689 8,003 8,506 4,897 3,747 697 697   Interest-bearing liabilities   25,214 25,620 25,095 24,329 24,025 24,051 0.0 0.0   Balance sheet total (assets)   42,413 36,925 36,713 36,387 31,251 29,656 697 697   Net Debt   24,988 25,399 24,658 24,201 23,943 23,932 -697 -697     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   2,244 2,068 2,182 2,088 2,208 2,130 2,130 2,130   Net sales growth   2.8% -7.9% 5.5% -4.3% 5.8% -3.5% 0.0% 0.0%   Gross profit   1,320 1,077 1,209 1,065 1,008 886 0.0 0.0   Gross profit growth   4.6% -18.4% 12.2% -11.9% -5.4% -12.0% -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)   42,413 36,925 36,713 36,387 31,251 29,656 697 697   Balance sheet change%   2.2% -12.9% -0.6% -0.9% -14.1% -5.1% -97.7% 0.0%   Added value   2,002.1 -5,113.1 803.6 1,045.2 -4,079.2 -766.5 0.0 0.0   Added value %   89.2% -247.3% 36.8% 50.1% -184.7% -36.0% 0.0% 0.0%   Investments   682 -5,506 -405 -20 -5,087 -1,653 -29,515 0   Net sales trend   1.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 -2.0 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 %   58.8% 52.1% 55.4% 51.0% 45.6% 41.6% 0.0% 0.0%   EBIT %   89.2% -247.3% 36.8% 50.1% -184.7% -36.0% 0.0% 0.0%   EBIT to gross profit (%)   151.7% -474.9% 66.5% 98.1% -404.8% -86.5% 0.0% 0.0%   Net Earnings %   54.2% -218.7% 14.4% 24.1% -163.4% -54.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   23.8% 80.7% 33.0% 25.0% 66.9% 23.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   69.5% -280.4% 18.5% 30.9% -209.5% -69.2% 0.0% 0.0%   ROA %   4.8% -12.9% 2.2% 2.9% -12.1% -2.5% 0.0% 0.0%   ROI %   4.9% -13.2% 2.2% 2.9% -12.4% -2.6% 0.0% 0.0%   ROE %   10.5% -45.4% 4.0% 6.1% -53.9% -26.6% 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 %   29.2% 21.3% 22.3% 23.9% 16.0% 12.9% 100.0% 100.0%   Relative indebtedness %   1,165.5% 1,284.3% 1,195.6% 1,209.7% 1,125.3% 1,162.8% 0.0% 0.0%   Relative net indebtedness %   1,155.4% 1,273.6% 1,175.6% 1,203.6% 1,121.6% 1,157.2% -32.7% -32.7%   Net int. bear. debt to EBITDA, %   1,892.8% 2,358.9% 2,040.3% 2,272.0% 2,375.8% 2,699.8% 0.0% 0.0%   Gearing %   206.5% 333.2% 313.6% 286.0% 490.6% 641.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.7% 1.6% 1.6% 2.3% 3.0% 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   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   226.1 221.3 437.4 128.0 82.7 118.5 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)   19.2 9.6 11.6 6.5 10.6 6.7 0.0 0.0   Current assets / Net sales %   10.1% 11.9% 20.1% 6.3% 3.8% 6.6% 32.7% 32.7%   Net working capital   -6,639.4 -7,003.7 -6,694.5 -6,516.5 -6,322.0 -6,411.8 0.0 0.0   Net working capital %   -295.8% -338.7% -306.9% -312.1% -286.3% -301.0% 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 2,182 2,088 2,208 2,130 0 0   Added value / employee   0 0 804 1,045 -4,079 -767 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,209 1,065 1,008 886 0 0   EBIT / employee   0 0 804 1,045 -4,079 -767 0 0   Net earnings / employee   0 0 314 503 -3,609 -1,150 0 0