Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Consil Ejendomsselskab 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.6% 2.4% 4.8% 2.4% 1.3% 2.5% 8.3% 8.2%   Credit score (0-100)   54 63 43 63 79 62 29 30   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 234.4 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   284 273 -51.4 335 3,080 2,897 0.0 0.0   EBITDA   284 273 -51.4 335 3,080 2,897 0.0 0.0   EBIT   284 2,324 -51.4 13,658 2,592 2,675 0.0 0.0   Pre-tax profit (PTP)   180.9 2,128.1 -640.4 14,763.9 -87.0 533.8 0.0 0.0   Net earnings   140.2 1,659.8 -527.2 11,515.8 1,535.8 -1,187.3 0.0 0.0   Pre-tax profit without non-rec. items   181 2,128 -640 14,764 -87.0 534 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   5,536 8,682 33,626 73,377 72,889 72,667 0.0 0.0   Shareholders equity total   190 1,850 1,323 12,839 14,374 12,781 12,731 12,731   Interest-bearing liabilities   5,320 6,465 31,598 59,685 57,088 57,437 0.0 0.0   Balance sheet total (assets)   5,601 8,829 33,885 77,521 74,512 74,906 12,731 12,731   Net Debt   5,257 6,317 31,594 58,016 56,943 56,313 -12,731 -12,731     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   284 273 -51.4 335 3,080 2,897 0.0 0.0   Gross profit growth   0.0% -3.8% 0.0% 0.0% 820.4% -5.9% -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)   5,601 8,829 33,885 77,521 74,512 74,906 12,731 12,731   Balance sheet change%   0.0% 57.6% 283.8% 128.8% -3.9% 0.5% -83.0% 0.0%   Added value   284.0 2,324.2 -51.4 13,658.4 2,591.8 2,675.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,536 3,145 24,945 39,751 -488 -222 -72,667 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   100.0% 850.5% 100.0% 4,081.7% 84.2% 92.3% 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 %   5.1% 32.2% -0.2% 29.0% 3.4% 3.6% 0.0% 0.0%   ROI %   5.1% 32.4% -0.2% 29.4% 3.5% 3.6% 0.0% 0.0%   ROE %   73.7% 162.7% -33.2% 162.6% 11.3% -8.7% 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 %   3.4% 21.0% 3.9% 16.6% 19.3% 17.1% 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, %   1,851.1% 2,311.5% -61,462.8% 17,337.5% 1,848.9% 1,943.7% 0.0% 0.0%   Gearing %   2,797.8% 349.5% 2,388.8% 464.9% 397.2% 449.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.4% 3.1% 3.0% 4.6% 3.7% 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   0.0 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   63.1 147.8 3.8 1,669.0 145.2 1,124.3 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   -4,918.9 -5,991.3 -31,703.4 -19,598.2 -19,607.2 -19,877.0 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