Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN JAGTVEJ 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% 1.5% 1.5%   Bankruptcy risk   4.4% 3.5% 3.4% 3.6% 6.8% 3.4% 7.7% 7.7%   Credit score (0-100)   49 55 54 51 35 53 32 32   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 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   -35.9 -29.3 -30.0 -20.2 -23.2 -30.4 0.0 0.0   EBITDA   -35.9 -29.3 -30.0 -20.2 -23.2 -30.4 0.0 0.0   EBIT   -35.9 -29.3 -30.0 -20.2 -23.2 -30.4 0.0 0.0   Pre-tax profit (PTP)   296.5 2,028.8 654.9 2,473.2 -1,115.2 2,775.1 0.0 0.0   Net earnings   231.2 1,582.5 510.5 1,929.1 -870.0 2,164.8 0.0 0.0   Pre-tax profit without non-rec. items   296 2,029 655 2,473 -1,115 2,775 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   37,905 39,488 39,998 41,927 41,057 43,222 43,097 43,097   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   38,031 39,669 40,054 41,958 41,088 43,345 43,097 43,097   Net Debt   -20,944 -20,445 -19,852 -20,879 -18,241 -19,931 -43,097 -43,097     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   -35.9 -29.3 -30.0 -20.2 -23.2 -30.4 0.0 0.0   Gross profit growth   9.9% 18.3% -2.1% 32.7% -15.2% -30.6% 0.0% 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)   38,031 39,669 40,054 41,958 41,088 43,345 43,097 43,097   Balance sheet change%   0.6% 4.3% 1.0% 4.8% -2.1% 5.5% -0.6% 0.0%   Added value   -35.9 -29.3 -30.0 -20.2 -23.2 -30.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2018/12 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   3.5% 5.2% 1.6% 6.0% 5.5% 6.6% 0.0% 0.0%   ROI %   3.5% 5.2% 1.6% 6.0% 5.5% 6.6% 0.0% 0.0%   ROE %   0.6% 4.1% 1.3% 4.7% -2.1% 5.1% 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 %   99.7% 99.5% 99.9% 99.9% 99.9% 99.7% 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, %   58,284.4% 69,666.0% 66,269.6% 103,513.7% 78,475.1% 65,632.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   303.1 218.7 723.1 1,351.5 1,323.5 351.7 0.0 0.0   Current Ratio   303.1 218.7 723.1 1,351.5 1,323.5 351.7 0.0 0.0   Cash and cash equivalent   20,944.5 20,444.9 19,851.7 20,878.7 18,240.7 19,930.5 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   17,496.3 20,065.4 21,566.2 23,600.1 27,141.9 23,838.6 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   -36 -29 -30 -20 -23 -30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -36 -29 -30 -20 -23 -30 0 0   EBIT / employee   -36 -29 -30 -20 -23 -30 0 0   Net earnings / employee   231 1,583 511 1,929 -870 2,165 0 0