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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   2.9% 2.6% 5.7% 6.4% 5.2% 5.7% 10.3% 10.3%   Credit score (0-100)   59 61 39 36 42 40 24 24   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,559 7,658 8,547 8,257 9,341 10,325 0.0 0.0   EBITDA   320 657 -179 -591 -517 460 0.0 0.0   EBIT   99.5 628 -207 -604 -517 460 0.0 0.0   Pre-tax profit (PTP)   201.5 794.1 39.7 -391.3 -359.0 658.9 0.0 0.0   Net earnings   156.9 619.4 31.0 -305.2 -280.6 513.8 0.0 0.0   Pre-tax profit without non-rec. items   201 794 39.7 -391 -359 659 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   70.4 41.7 13.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,643 2,263 2,294 1,989 1,708 2,222 1,722 1,722   Interest-bearing liabilities   535 2,688 196 37.7 44.8 177 0.0 0.0   Balance sheet total (assets)   3,853 8,382 7,078 5,082 3,928 4,465 1,722 1,722   Net Debt   329 2,687 191 32.2 41.3 169 -1,722 -1,722     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,559 7,658 8,547 8,257 9,341 10,325 0.0 0.0   Gross profit growth   -12.4% 16.7% 11.6% -3.4% 13.1% 10.5% -100.0% 0.0%   Employees   10 11 12 13 15 15 0 0   Employee growth %   0.0% 10.0% 9.1% 8.3% 15.4% 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)   3,853 8,382 7,078 5,082 3,928 4,465 1,722 1,722   Balance sheet change%   -14.4% 117.6% -15.6% -28.2% -22.7% 13.7% -61.4% 0.0%   Added value   319.7 656.8 -178.6 -590.8 -504.4 459.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -440 -57 -57 -26 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   3.0 4.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   1.5% 8.2% -2.4% -7.3% -5.5% 4.5% 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 %   5.6% 13.6% 1.1% -6.1% -7.8% 15.7% 0.0% 0.0%   ROI %   9.1% 21.3% 2.2% -16.5% -18.6% 31.7% 0.0% 0.0%   ROE %   8.6% 31.7% 1.4% -14.3% -15.2% 26.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   42.7% 27.0% 32.4% 39.1% 43.5% 49.8% 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, %   103.0% 409.0% -106.8% -5.5% -8.0% 36.7% 0.0% 0.0%   Gearing %   32.5% 118.8% 8.5% 1.9% 2.6% 8.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.2% 3.2% 15.9% 20.4% 0.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.9 1.5 1.5 1.6 1.8 2.0 0.0 0.0   Current Ratio   1.9 1.5 1.5 1.6 1.8 2.0 0.0 0.0   Cash and cash equivalent   205.5 1.3 5.2 5.5 3.5 8.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,771.7 2,669.3 2,280.8 1,988.5 1,707.9 2,221.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   32 60 -15 -45 -34 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 60 -15 -45 -34 31 0 0   EBIT / employee   10 57 -17 -46 -34 31 0 0   Net earnings / employee   16 56 3 -23 -19 34 0 0