Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sinding & Co. Ejendomsadministration 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 1.5% 0.9%   Bankruptcy risk   1.3% 1.7% 1.7% 4.0% 5.8% 4.3% 12.8% 11.3%   Credit score (0-100)   81 74 72 48 39 47 18 21   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   40.3 2.3 3.3 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   7,492 6,559 7,658 8,547 8,257 9,341 0.0 0.0   EBITDA   1,598 320 657 -179 -591 -517 0.0 0.0   EBIT   1,186 99.5 628 -207 -604 -517 0.0 0.0   Pre-tax profit (PTP)   1,291.3 201.5 794.1 39.7 -391.3 -359.0 0.0 0.0   Net earnings   1,007.1 156.9 619.4 31.0 -305.2 -280.6 0.0 0.0   Pre-tax profit without non-rec. items   1,291 201 794 39.7 -391 -359 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   126 70.4 41.7 13.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,986 1,643 2,263 2,294 1,989 1,708 1,208 1,208   Interest-bearing liabilities   722 535 2,688 196 37.7 44.8 0.0 0.0   Balance sheet total (assets)   4,502 3,853 8,382 7,078 5,082 3,928 1,208 1,208   Net Debt   721 329 2,687 191 32.2 41.3 -1,208 -1,208     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   7,492 6,559 7,658 8,547 8,257 9,341 0.0 0.0   Gross profit growth   23.0% -12.4% 16.7% 11.6% -3.4% 13.1% -100.0% 0.0%   Employees   10 10 11 12 13 15 0 0   Employee growth %   11.1% 0.0% 10.0% 9.1% 8.3% 15.4% -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)   4,502 3,853 8,382 7,078 5,082 3,928 1,208 1,208   Balance sheet change%   64.4% -14.4% 117.6% -15.6% -28.2% -22.7% -69.2% 0.0%   Added value   1,597.8 319.7 656.8 -178.6 -575.1 -517.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -823 -440 -57 -57 -26 0 0 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 -1.0 -2.0 -3.0 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 (%)   15.8% 1.5% 8.2% -2.4% -7.3% -5.5% 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 %   36.4% 5.6% 13.6% 1.1% -6.1% -7.8% 0.0% 0.0%   ROI %   65.7% 9.1% 21.3% 2.2% -16.5% -18.6% 0.0% 0.0%   ROE %   67.9% 8.6% 31.7% 1.4% -14.3% -15.2% 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 %   44.1% 42.7% 27.0% 32.4% 39.1% 43.5% 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, %   45.2% 103.0% 409.0% -106.8% -5.5% -8.0% 0.0% 0.0%   Gearing %   36.4% 32.5% 118.8% 8.5% 1.9% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 4.8% 2.2% 3.2% 15.9% 20.4% 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   1.7 1.9 1.5 1.5 1.6 1.8 0.0 0.0   Current Ratio   1.7 1.9 1.5 1.5 1.6 1.8 0.0 0.0   Cash and cash equivalent   0.8 205.5 1.3 5.2 5.5 3.5 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   1,695.9 1,771.7 2,669.3 2,280.8 1,988.5 1,707.9 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   160 32 60 -15 -44 -34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   160 32 60 -15 -45 -34 0 0   EBIT / employee   119 10 57 -17 -46 -34 0 0   Net earnings / employee   101 16 56 3 -23 -19 0 0