Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BLÅVANDVEJ 28 A/S 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% 0.3% 0.3%   Bankruptcy risk   1.3% 0.9% 1.1% 1.0% 1.1% 1.3% 8.3% 8.2%   Credit score (0-100)   81 89 85 86 84 79 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   84.8 565.7 420.8 547.1 496.1 209.6 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   864 880 801 811 754 371 0.0 0.0   EBITDA   864 880 801 811 754 371 0.0 0.0   EBIT   864 880 801 811 754 371 0.0 0.0   Pre-tax profit (PTP)   329.5 738.4 639.7 628.3 595.2 283.1 0.0 0.0   Net earnings   302.0 576.6 504.5 504.0 463.9 226.7 0.0 0.0   Pre-tax profit without non-rec. items   330 738 640 628 595 283 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   15,497 15,497 15,497 15,497 15,497 15,497 0.0 0.0   Shareholders equity total   7,370 7,947 8,451 8,955 11,519 11,746 11,246 11,246   Interest-bearing liabilities   5,620 5,294 4,835 3,776 1,481 685 0.0 0.0   Balance sheet total (assets)   15,532 15,933 16,084 15,824 16,093 15,785 11,246 11,246   Net Debt   5,590 4,858 4,400 3,449 885 397 -11,246 -11,246     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   864 880 801 811 754 371 0.0 0.0   Gross profit growth   9.5% 1.8% -8.9% 1.2% -7.0% -50.8% -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)   15,532 15,933 16,084 15,824 16,093 15,785 11,246 11,246   Balance sheet change%   -1.3% 2.6% 0.9% -1.6% 1.7% -1.9% -28.8% 0.0%   Added value   864.4 879.5 801.4 810.6 754.0 370.6 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 -15,497 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 %   5.5% 5.6% 5.0% 5.1% 4.7% 2.3% 0.0% 0.0%   ROI %   6.2% 5.9% 5.4% 5.5% 5.2% 2.6% 0.0% 0.0%   ROE %   4.2% 7.5% 6.2% 5.8% 4.5% 1.9% 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 %   47.5% 49.9% 52.5% 56.6% 71.6% 74.4% 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, %   646.7% 552.3% 549.0% 425.5% 117.3% 107.2% 0.0% 0.0%   Gearing %   76.3% 66.6% 57.2% 42.2% 12.9% 5.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 2.6% 3.2% 4.2% 6.0% 8.1% 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   0.0 0.2 0.5 0.2 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.2 0.5 0.2 0.4 0.2 0.0 0.0   Cash and cash equivalent   30.3 436.0 435.1 326.6 596.3 287.5 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   -2,113.0 -1,733.7 -644.2 -1,119.0 -818.5 -1,267.7 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 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   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