Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CH EJENDOMME 2010 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% 0.4% 0.4%   Bankruptcy risk   0.9% 1.1% 0.7% 0.8% 0.7% 0.8% 8.4% 8.3%   Credit score (0-100)   92 86 95 90 95 89 29 30   Credit rating   A A AA AA AA A BB BB   Credit limit (kDKK)   592.4 367.3 843.4 777.4 959.9 802.3 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   727 698 778 766 868 718 0.0 0.0   EBITDA   727 698 778 766 868 718 0.0 0.0   EBIT   668 627 686 666 766 616 0.0 0.0   Pre-tax profit (PTP)   152.1 377.5 1,164.0 711.0 832.4 139.0 0.0 0.0   Net earnings   159.1 311.5 941.0 597.0 696.4 91.0 0.0 0.0   Pre-tax profit without non-rec. items   152 378 1,164 711 832 139 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   21,705 21,749 21,993 22,008 21,906 21,805 0.0 0.0   Shareholders equity total   7,161 7,472 8,413 9,010 9,707 9,798 7,673 7,673   Interest-bearing liabilities   18,125 17,976 15,309 14,657 14,366 14,215 0.0 0.0   Balance sheet total (assets)   25,706 25,919 24,316 24,142 24,595 24,426 7,673 7,673   Net Debt   18,074 17,532 14,884 14,636 14,314 14,169 -7,673 -7,673     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   727 698 778 766 868 718 0.0 0.0   Gross profit growth   54.4% -3.9% 11.4% -1.6% 13.4% -17.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   25,706 25,919 24,316 24,142 24,595 24,426 7,673 7,673   Balance sheet change%   45.9% 0.8% -6.2% -0.7% 1.9% -0.7% -68.6% 0.0%   Added value   726.7 698.2 777.7 765.6 865.9 718.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,733 -28 153 -84 -204 -204 -21,805 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 (%)   91.9% 89.8% 88.2% 87.0% 88.3% 85.8% 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 %   3.9% 2.8% 5.5% 3.5% 4.0% 2.8% 0.0% 0.0%   ROI %   4.0% 2.9% 5.7% 3.6% 4.1% 2.8% 0.0% 0.0%   ROE %   2.2% 4.3% 11.8% 6.9% 7.4% 0.9% 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 %   27.9% 28.9% 34.7% 37.4% 39.6% 40.2% 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, %   2,487.1% 2,511.1% 1,913.9% 1,911.6% 1,648.7% 1,972.9% 0.0% 0.0%   Gearing %   253.1% 240.6% 182.0% 162.7% 148.0% 145.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 2.0% 1.4% 1.0% 1.0% 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   0.0 0.2 0.4 0.0 0.7 5.1 0.0 0.0   Current Ratio   0.0 0.1 0.3 0.0 0.6 4.4 0.0 0.0   Cash and cash equivalent   50.1 444.3 424.3 21.5 51.6 46.9 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   -2,840.9 -2,596.5 -861.5 -734.9 -246.8 1,893.0 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0