Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet af 22.8.2017 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  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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   6.5% 1.5% 3.4% 1.2% 5.0% 5.3% 15.4% 15.4%   Credit score (0-100)   38 77 54 81 43 41 13 13   Credit rating   BBB A BBB A BBB BBB BB BB   Credit limit (kDKK)   -0.0 0.8 -0.0 352.6 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   109 43.5 -30.1 8,960 653 -223 0.0 0.0   EBITDA   109 43.5 -30.1 8,960 653 -3,956 0.0 0.0   EBIT   -591 43.5 -30.1 8,806 461 -4,149 0.0 0.0   Pre-tax profit (PTP)   -724.5 -150.1 -361.2 7,680.5 -4,122.9 -11,222.9 0.0 0.0   Net earnings   -724.5 886.0 -339.7 7,317.2 -4,211.1 -9,238.9 0.0 0.0   Pre-tax profit without non-rec. items   -725 -150 -361 7,681 -4,123 -11,223 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   9,500 9,500 0.0 19,618 19,425 16,800 0.0 0.0   Shareholders equity total   -674 212 -127 7,190 2,979 -6,260 -6,386 -6,386   Interest-bearing liabilities   8,533 8,247 50.0 10,105 27,936 39,052 6,386 6,386   Balance sheet total (assets)   9,571 9,535 9,908 39,548 40,528 33,165 0.0 0.0   Net Debt   8,462 8,247 50.0 10,105 27,936 38,802 6,386 6,386     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   109 43.5 -30.1 8,960 653 -223 0.0 0.0   Gross profit growth   -57.0% -60.1% 0.0% 0.0% -92.7% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   9,571 9,535 9,908 39,548 40,528 33,165 0 0   Balance sheet change%   -10.0% -0.4% 3.9% 299.2% 2.5% -18.2% -100.0% 0.0%   Added value   -590.9 43.5 -30.1 8,959.8 614.7 -3,956.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -700 0 -9,500 19,464 -385 -2,818 -16,800 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 2.0 -1.0 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 (%)   -541.7% 100.0% 100.0% 98.3% 70.5% 1,858.4% 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 %   -5.7% 0.4% -0.8% 38.9% -6.3% -19.5% 0.0% 0.0%   ROI %   -6.0% 0.5% -0.9% 39.3% -7.2% -22.2% 0.0% 0.0%   ROE %   -15.1% 18.1% -6.7% 85.6% -82.8% -51.1% 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 %   -6.6% 2.2% -1.3% 18.2% 7.4% -15.9% -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, %   7,758.2% 18,951.0% -166.1% 112.8% 4,276.6% -980.8% 0.0% 0.0%   Gearing %   -1,266.8% 3,882.3% -39.3% 140.5% 937.8% -623.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 2.3% 6.8% 38.6% 8.4% 10.3% 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   0.1 0.0 0.7 1.1 0.3 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.7 1.1 0.3 0.1 0.0 0.0   Cash and cash equivalent   70.6 0.3 0.0 0.0 0.0 250.0 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   -577.5 -9,287.6 -21.3 114.0 -13,114.4 -35,047.3 -3,193.0 -3,193.0   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   -591 44 -30 8,960 615 -3,956 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 44 -30 8,960 653 -3,956 0 0   EBIT / employee   -591 44 -30 8,806 461 -4,149 0 0   Net earnings / employee   -725 886 -340 7,317 -4,211 -9,239 0 0