Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSUDVIKLING RANDERS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 2.2% 10.5% 9.0% 3.3% 9.9% 19.3% 19.3%   Credit score (0-100)   70 67 23 26 55 24 7 7   Credit rating   A BBB BB BB BBB BB B B   Credit limit (kDKK)   1.0 0.2 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 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   1,296 1,310 -391 -950 360 399 0.0 0.0   EBITDA   1,215 1,229 -464 -950 360 336 0.0 0.0   EBIT   4,027 1,016 -2,720 -1,071 324 -4,290 0.0 0.0   Pre-tax profit (PTP)   3,659.1 184.1 -3,629.5 -1,358.9 -739.0 -7,502.1 0.0 0.0   Net earnings   4,209.4 143.6 -2,789.6 -1,078.0 -576.8 -6,539.6 0.0 0.0   Pre-tax profit without non-rec. items   3,659 184 -3,629 -1,359 -739 -7,502 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   47,080 47,029 157 35.5 56,539 64,500 0.0 0.0   Shareholders equity total   7,208 7,352 4,562 3,484 2,435 -4,105 -5,105 -5,105   Interest-bearing liabilities   52,351 43,274 13,528 18,476 36,478 61,808 5,105 5,105   Balance sheet total (assets)   77,272 67,627 35,687 22,995 64,525 66,242 0.0 0.0   Net Debt   51,137 43,161 -787 17,329 34,718 60,373 5,105 5,105     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   1,296 1,310 -391 -950 360 399 0.0 0.0   Gross profit growth   -7.7% 1.0% 0.0% -142.8% 0.0% 11.0% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   77,272 67,627 35,687 22,995 64,525 66,242 0 0   Balance sheet change%   -2.6% -12.5% -47.2% -35.6% 180.6% 2.7% -100.0% 0.0%   Added value   4,148.8 1,138.1 -2,598.2 -949.7 445.9 -4,289.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12,653 -173 -46,993 -243 56,468 7,961 -64,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 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 (%)   310.7% 77.6% 695.4% 112.8% 90.1% -1,073.9% 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 %   5.7% 1.5% -5.1% -2.7% 2.1% -6.4% 0.0% 0.0%   ROI %   6.3% 1.6% -6.3% -3.5% 3.0% -8.4% 0.0% 0.0%   ROE %   27.9% 2.0% -46.8% -26.8% -19.5% -19.0% 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 %   9.3% 10.9% 12.8% 15.2% 3.8% -5.8% -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, %   4,208.3% 3,511.3% 169.5% -1,824.7% 9,648.1% 17,953.8% 0.0% 0.0%   Gearing %   726.3% 588.6% 296.5% 530.3% 1,498.2% -1,505.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.9% 3.5% 3.5% 6.1% 6.5% 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   0.5 0.2 1.1 0.9 0.1 0.0 0.0 0.0   Current Ratio   1.1 1.1 1.3 1.2 0.3 0.0 0.0 0.0   Cash and cash equivalent   1,213.8 113.3 14,315.3 1,147.3 1,759.7 1,434.7 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   2,750.5 2,091.9 8,587.2 4,248.0 -18,457.7 -33,363.4 -2,552.4 -2,552.4   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   4,149 1,138 -2,598 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,215 1,229 -464 0 0 0 0 0   EBIT / employee   4,027 1,016 -2,720 0 0 0 0 0   Net earnings / employee   4,209 144 -2,790 0 0 0 0 0