Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Storebælt Ejendomme A/S

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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.3% 16.7% 16.1% 16.3% 10.2% 9.2% 7.1% 7.1%   Credit score (0-100)   81 11 11 10 23 26 34 34   Credit rating   A BB BB BB BB BB BBB BBB   Credit limit (kDKK)   35.3 0.0 0.0 -0.0 -0.0 0.0 -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   750 -440 17.6 -47.0 256 -83.1 0.0 0.0   EBITDA   501 -537 -269 -62.8 154 -102 0.0 0.0   EBIT   450 -1,009 -294 -62.8 154 -103 0.0 0.0   Pre-tax profit (PTP)   138.5 -2,783.4 -534.0 -240.0 275.4 238.6 0.0 0.0   Net earnings   138.5 -2,783.4 -534.0 -240.0 275.4 238.6 0.0 0.0   Pre-tax profit without non-rec. items   138 -2,783 -534 -240 275 239 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   2,705 1,143 0.0 0.0 0.0 52.2 0.0 0.0   Shareholders equity total   3,141 357 -177 -416 -141 97.5 -403 -403   Interest-bearing liabilities   909 779 312 97.9 251 12.2 403 403   Balance sheet total (assets)   6,542 3,283 1,717 964 1,069 1,617 0.0 0.0   Net Debt   858 409 -444 97.0 215 -703 403 403     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   750 -440 17.6 -47.0 256 -83.1 0.0 0.0   Gross profit growth   -1.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 0 0 0 1 1 0 0   Employee growth %   0.0% -100.0% 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)   6,542 3,283 1,717 964 1,069 1,617 0 0   Balance sheet change%   -27.7% -49.8% -47.7% -43.9% 10.9% 51.4% -100.0% 0.0%   Added value   501.0 -537.1 -268.7 -62.8 154.0 -101.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,034 -2,034 -1,168 0 0 51 -52 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 -2.0 -3.0 1.0 -1.0 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 (%)   60.0% 229.1% -1,674.6% 133.4% 60.2% 124.1% 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 %   6.2% -19.5% -8.7% 1.1% 29.3% 13.1% 0.0% 0.0%   ROI %   6.7% -22.1% -12.9% 2.5% 89.3% 103.0% 0.0% 0.0%   ROE %   4.5% -159.1% -51.5% -17.9% 27.1% 40.9% 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 %   48.1% 10.9% -9.3% -30.2% -11.7% 6.0% -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, %   171.3% -76.1% 165.2% -154.6% 139.6% 691.2% 0.0% 0.0%   Gearing %   28.9% 217.8% -176.6% -23.5% -177.6% 12.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.9% 216.2% 56.4% 126.2% 60.0% -40.4% 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   1.6 0.5 0.8 0.3 0.1 1.0 0.0 0.0   Current Ratio   3.8 1.8 1.3 1.1 1.3 1.6 0.0 0.0   Cash and cash equivalent   50.6 370.0 755.5 0.8 35.6 715.1 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   2,829.6 949.3 423.5 85.7 263.2 595.3 -201.3 -201.3   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   501 0 0 0 154 -102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   501 0 0 0 154 -102 0 0   EBIT / employee   450 0 0 0 154 -103 0 0   Net earnings / employee   138 0 0 0 275 239 0 0