Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET GÆSLINGESTIEN, TRØRØD 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 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   4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2%   Bankruptcy risk   1.2% 0.9% 1.2% 1.8% 1.2% 1.5% 7.1% 7.1%   Credit score (0-100)   84 90 82 71 82 74 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   84.8 381.6 328.7 3.9 170.1 21.9 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   0 0 0 0 0 0 0 0   Gross profit   801 1,917 7,509 114 170 191 0.0 0.0   EBITDA   801 1,917 7,509 114 170 191 0.0 0.0   EBIT   1,701 1,989 5,701 114 970 191 0.0 0.0   Pre-tax profit (PTP)   1,137.5 1,420.1 5,298.6 100.4 969.2 192.8 0.0 0.0   Net earnings   887.3 1,107.7 4,132.9 78.3 756.0 150.4 0.0 0.0   Pre-tax profit without non-rec. items   1,138 1,420 5,299 100 969 193 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   20,900 18,000 6,200 6,200 7,000 7,000 0.0 0.0   Shareholders equity total   2,184 3,292 7,424 5,503 6,259 6,409 6,329 6,329   Interest-bearing liabilities   14,221 12,058 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   22,096 19,467 10,046 6,581 7,550 7,743 6,329 6,329   Net Debt   13,025 10,593 -3,846 -373 -545 -541 -6,329 -6,329     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   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   801 1,917 7,509 114 170 191 0.0 0.0   Gross profit growth   16.7% 139.2% 291.8% -98.5% 48.6% 12.5% -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)   22,096 19,467 10,046 6,581 7,550 7,743 6,329 6,329   Balance sheet change%   5.9% -11.9% -48.4% -34.5% 14.7% 2.6% -18.3% 0.0%   Added value   1,701.1 1,988.8 5,701.3 114.4 970.0 191.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   900 -2,900 -11,800 0 800 0 -7,000 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   212.3% 103.8% 75.9% 100.0% 570.7% 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 %   7.9% 9.6% 38.6% 1.4% 13.7% 2.5% 0.0% 0.0%   ROI %   10.1% 11.8% 46.9% 1.6% 14.8% 2.7% 0.0% 0.0%   ROE %   51.0% 40.5% 77.1% 1.2% 12.9% 2.4% 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 %   9.9% 16.9% 73.9% 83.6% 82.9% 82.8% 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, %   1,625.8% 552.7% -51.2% -325.8% -320.8% -282.9% 0.0% 0.0%   Gearing %   651.2% 366.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.3% 6.7% 0.0% 0.0% 0.0% 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   0.3 0.5 10.1 1.0 1.4 1.2 0.0 0.0   Current Ratio   0.3 0.5 10.1 1.0 1.4 1.2 0.0 0.0   Cash and cash equivalent   1,196.1 1,465.4 3,846.2 372.7 545.2 540.8 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)   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   -3,375.8 -1,494.9 3,465.2 5.1 152.2 107.7 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 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 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