Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Escot Erhvervsejendomme II 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9%   Bankruptcy risk   0.0% 0.0% 0.6% 0.4% 0.4% 0.4% 6.8% 6.8%   Credit score (0-100)   0 0 98 100 100 100 34 35   Credit rating   N/A N/A AA AAA AAA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 14,029.6 15,236.9 19,211.6 18,928.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 66,230 30,840 12,541 14,760 0.0 0.0   EBITDA   0.0 0.0 66,230 30,840 12,541 14,760 0.0 0.0   EBIT   0.0 0.0 51,479 30,770 46,707 12,844 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 49,762.9 31,423.3 47,487.0 13,980.5 0.0 0.0   Net earnings   0.0 0.0 38,796.6 24,528.7 37,039.9 10,904.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 49,763 31,423 47,487 13,980 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 173,490 173,420 207,586 206,017 0.0 0.0   Shareholders equity total   0.0 0.0 108,792 133,321 170,361 181,265 180,690 180,690   Interest-bearing liabilities   0.0 0.0 101,311 77,325 71,697 66,212 0.0 0.0   Balance sheet total (assets)   0.0 0.0 249,990 244,792 280,900 286,110 180,690 180,690   Net Debt   0.0 0.0 101,082 77,325 71,697 66,212 -180,690 -180,690     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 66,230 30,840 12,541 14,760 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -53.4% -59.3% 17.7% -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)   0 0 249,990 244,792 280,900 286,110 180,690 180,690   Balance sheet change%   0.0% 0.0% 0.0% -2.1% 14.8% 1.9% -36.8% 0.0%   Added value   0.0 0.0 51,594.6 30,839.5 46,777.3 12,902.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 173,374 -140 34,096 -1,628 -206,017 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 0.0% 77.7% 99.8% 372.4% 87.0% 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 %   0.0% 0.0% 20.8% 12.7% 18.2% 5.3% 0.0% 0.0%   ROI %   0.0% 0.0% 22.4% 13.5% 18.9% 5.5% 0.0% 0.0%   ROE %   0.0% 0.0% 35.7% 20.3% 24.4% 6.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 43.5% 54.5% 61.5% 64.2% 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, %   0.0% 0.0% 152.6% 250.7% 571.7% 448.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 93.1% 58.0% 42.1% 36.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.2% 0.0% 0.4% 1.7% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 2.5 4.1 7.4 9.3 0.0 0.0   Current Ratio   0.0 0.0 3.0 4.1 5.3 6.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 229.3 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 50,757.5 53,858.6 59,452.2 67,742.3 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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