Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Leipzig & Dresden 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 0.9% 0.8% 1.6% 1.4% 1.6% 7.9% 7.9%   Credit score (0-100)   91 88 90 74 76 75 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   12,441.9 11,412.6 21,265.7 548.4 1,591.4 488.9 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   8,358 9,081 10,588 11,675 13,476 14,890 0.0 0.0   EBITDA   8,358 9,081 10,588 11,287 12,749 13,523 0.0 0.0   EBIT   13,247 9,081 10,588 11,287 12,749 13,523 0.0 0.0   Pre-tax profit (PTP)   8,574.1 5,777.5 6,094.7 6,590.8 4,856.3 4,398.6 0.0 0.0   Net earnings   7,133.8 11,532.4 86,180.9 -30,743.8 -4,523.1 -25,957.7 0.0 0.0   Pre-tax profit without non-rec. items   8,574 5,777 6,095 6,591 4,856 4,399 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   425,417 449,400 561,502 532,300 528,900 501,500 0.0 0.0   Shareholders equity total   156,597 167,010 257,928 245,396 234,705 205,287 129,118 129,118   Interest-bearing liabilities   247,690 277,125 284,467 283,024 284,898 287,690 0.0 0.0   Balance sheet total (assets)   430,261 453,775 570,571 554,738 543,485 511,342 129,118 129,118   Net Debt   245,862 275,653 280,260 281,256 283,429 286,349 -129,118 -129,118     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   8,358 9,081 10,588 11,675 13,476 14,890 0.0 0.0   Gross profit growth   18.2% 8.7% 16.6% 10.3% 15.4% 10.5% -100.0% 0.0%   Employees   1 0 0 1 1 3 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 200.0% -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)   430,261 453,775 570,571 554,738 543,485 511,342 129,118 129,118   Balance sheet change%   3.0% 5.5% 25.7% -2.8% -2.0% -5.9% -74.7% 0.0%   Added value   13,247.0 9,081.2 10,588.4 11,287.3 12,749.1 13,522.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15,323 23,983 112,102 -29,202 -3,400 -27,400 -501,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   158.5% 100.0% 100.0% 96.7% 94.6% 90.8% 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 %   3.1% 2.3% 2.1% 2.1% 2.3% 2.6% 0.0% 0.0%   ROI %   3.2% 2.3% 2.1% 2.1% 2.3% 2.6% 0.0% 0.0%   ROE %   4.6% 7.1% 40.6% -12.2% -1.9% -11.8% 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 %   36.4% 36.8% 45.2% 44.2% 43.2% 40.1% 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, %   2,941.8% 3,035.4% 2,646.8% 2,491.8% 2,223.1% 2,117.5% 0.0% 0.0%   Gearing %   158.2% 165.9% 110.3% 115.3% 121.4% 140.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.6% 1.6% 1.9% 2.8% 3.2% 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   0.2 0.3 0.9 0.6 0.6 0.4 0.0 0.0   Current Ratio   0.2 0.3 0.9 0.6 0.6 0.4 0.0 0.0   Cash and cash equivalent   1,828.3 1,472.2 4,207.0 1,767.9 1,469.0 1,341.0 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   -21,086.3 -10,232.5 -688.1 -4,197.1 -5,515.9 -8,807.7 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  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   13,247 0 0 11,287 12,749 4,508 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8,358 0 0 11,287 12,749 4,508 0 0   EBIT / employee   13,247 0 0 11,287 12,749 4,508 0 0   Net earnings / employee   7,134 0 0 -30,744 -4,523 -8,653 0 0