Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Cejoso Ejendomme 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 1.6% 1.5% 1.2% 1.1% 1.1% 7.9% 7.8%   Credit score (0-100)   74 75 74 81 82 84 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.4 22.0 49.7 318.7 928.8 1,153.8 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   1,573 1,563 1,534 1,516 2,649 2,630 0.0 0.0   EBITDA   1,573 1,563 1,534 1,516 2,649 2,630 0.0 0.0   EBIT   1,554 6,269 8,905 2,093 9,711 5,692 0.0 0.0   Pre-tax profit (PTP)   1,098.0 6,021.0 8,698.0 1,746.0 8,918.0 4,837.3 0.0 0.0   Net earnings   856.0 4,696.0 6,784.0 1,361.0 6,956.0 3,802.5 0.0 0.0   Pre-tax profit without non-rec. items   1,098 6,021 8,698 1,746 8,918 4,837 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   16,022 20,728 28,099 43,300 50,362 53,424 0.0 0.0   Shareholders equity total   2,390 7,086 13,871 15,232 22,188 25,591 25,540 25,540   Interest-bearing liabilities   10,947 9,980 9,210 18,982 21,516 20,779 0.0 0.0   Balance sheet total (assets)   16,149 21,006 28,684 44,915 54,106 57,580 25,540 25,540   Net Debt   10,830 9,714 9,109 17,856 21,385 20,011 -25,540 -25,540     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   1,573 1,563 1,534 1,516 2,649 2,630 0.0 0.0   Gross profit growth   4.3% -0.6% -1.9% -1.2% 74.7% -0.7% -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)   16,149 21,006 28,684 44,915 54,106 57,580 25,540 25,540   Balance sheet change%   0.7% 30.1% 36.6% 56.6% 20.5% 6.4% -55.6% 0.0%   Added value   1,573.0 6,288.0 8,924.0 2,102.0 9,720.0 5,692.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 4,687 7,352 15,192 7,062 3,062 -53,424 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   98.8% 401.1% 580.5% 138.1% 366.6% 216.4% 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 %   9.7% 33.8% 35.9% 5.7% 19.7% 10.4% 0.0% 0.0%   ROI %   9.9% 34.4% 36.5% 6.3% 21.8% 11.1% 0.0% 0.0%   ROE %   43.6% 99.1% 64.7% 9.4% 37.2% 15.9% 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 %   14.8% 33.7% 48.4% 34.0% 41.0% 44.4% 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, %   688.5% 621.5% 593.8% 1,177.8% 807.3% 760.9% 0.0% 0.0%   Gearing %   458.0% 140.8% 66.4% 124.6% 97.0% 81.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 2.4% 2.3% 2.5% 4.1% 4.7% 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   0.1 0.2 0.4 0.3 1.0 1.0 0.0 0.0   Current Ratio   0.1 0.2 0.4 0.3 1.0 1.0 0.0 0.0   Cash and cash equivalent   117.0 266.0 101.0 1,126.0 131.0 767.3 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   -1,841.0 -1,375.0 -858.0 -4,715.0 -53.0 99.5 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   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