Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

W.E. EJENDOMSSELSKAB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   5.5% 4.2% 3.6% 1.7% 2.4% 1.7% 10.0% 10.0%   Credit score (0-100)   43 49 52 72 63 71 25 25   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4.9 0.0 2.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   328 303 103 -48.2 116 445 0.0 0.0   EBITDA   312 303 2,910 2,544 116 445 0.0 0.0   EBIT   298 293 1,507 1,248 110 400 0.0 0.0   Pre-tax profit (PTP)   239.6 242.6 1,450.1 1,126.6 -13.9 315.3 0.0 0.0   Net earnings   180.2 188.5 1,153.1 878.6 -12.8 245.9 0.0 0.0   Pre-tax profit without non-rec. items   240 243 1,450 1,127 -13.9 315 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   3,149 3,139 1,164 3,565 6,226 6,328 0.0 0.0   Shareholders equity total   666 854 2,007 2,886 2,873 3,119 2,994 2,994   Interest-bearing liabilities   2,136 1,922 2,721 4,429 3,724 3,170 0.0 0.0   Balance sheet total (assets)   3,160 3,156 6,693 7,891 6,825 6,588 2,994 2,994   Net Debt   2,136 1,922 -2,795 1,574 3,706 3,066 -2,994 -2,994     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   328 303 103 -48.2 116 445 0.0 0.0   Gross profit growth   32.9% -7.5% -65.9% 0.0% 0.0% 283.8% -100.0% 0.0%   Employees   1 1 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)   3,160 3,156 6,693 7,891 6,825 6,588 2,994 2,994   Balance sheet change%   -7.2% -0.2% 112.1% 17.9% -13.5% -3.5% -54.5% 0.0%   Added value   311.6 302.8 2,909.8 2,544.0 1,405.7 445.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -212 -20 -3,378 1,104 2,655 56 -6,328 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   91.1% 96.7% 1,457.5% -2,591.0% 94.4% 89.7% 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 %   9.1% 9.3% 30.6% 17.1% 1.5% 6.0% 0.0% 0.0%   ROI %   9.3% 9.6% 38.7% 20.7% 1.6% 6.2% 0.0% 0.0%   ROE %   31.3% 24.8% 80.6% 35.9% -0.4% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   21.1% 27.1% 30.0% 36.6% 42.1% 47.3% 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, %   685.3% 634.7% -96.1% 61.9% 3,193.6% 688.3% 0.0% 0.0%   Gearing %   320.8% 225.0% 135.6% 153.5% 129.6% 101.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.5% 2.4% 3.4% 3.0% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.8 7.2 2.5 1.0 0.0 0.0   Current Ratio   0.0 0.0 2.8 7.2 2.5 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 5,516.3 2,855.5 17.7 103.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -642.3 -636.9 3,564.8 3,721.2 357.1 -13.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   312 303 2,910 2,544 1,406 445 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   312 303 2,910 2,544 116 445 0 0   EBIT / employee   298 293 1,507 1,248 110 400 0 0   Net earnings / employee   180 189 1,153 879 -13 246 0 0