Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET GREVE A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.4% 1.2% 1.4% 1.7% 1.6% 1.5% 8.2% 8.2%   Credit score (0-100)   80 82 76 72 73 75 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   143.0 370.6 104.7 16.4 26.8 61.1 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   4,713 4,743 4,615 4,178 5,157 5,418 0.0 0.0   EBITDA   2,658 1,688 4,560 4,118 5,102 5,363 0.0 0.0   EBIT   3,658 3,188 3,060 2,556 -1,612 4,306 0.0 0.0   Pre-tax profit (PTP)   743.0 1,445.4 1,226.9 1,037.4 2,628.0 1,958.0 0.0 0.0   Net earnings   579.5 1,127.7 956.9 809.2 2,049.5 1,527.1 0.0 0.0   Pre-tax profit without non-rec. items   743 1,445 1,227 1,037 2,628 1,958 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   91,500 90,000 88,500 87,500 81,000 80,000 0.0 0.0   Shareholders equity total   11,972 13,099 14,056 14,866 16,915 18,442 11,782 11,782   Interest-bearing liabilities   81,224 77,583 74,832 71,740 63,086 61,068 0.0 0.0   Balance sheet total (assets)   94,438 92,110 90,095 88,088 82,751 81,849 11,782 11,782   Net Debt   80,040 76,389 73,626 71,316 62,627 59,483 -11,782 -11,782     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,713 4,743 4,615 4,178 5,157 5,418 0.0 0.0   Gross profit growth   1.7% 0.6% -2.7% -9.5% 23.4% 5.1% -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)   94,438 92,110 90,095 88,088 82,751 81,849 11,782 11,782   Balance sheet change%   -0.8% -2.5% -2.2% -2.2% -6.1% -1.1% -85.6% 0.0%   Added value   3,658.3 3,187.8 3,060.5 2,556.2 -1,611.7 4,305.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,000 -1,500 -1,500 -1,000 -6,500 -1,000 -80,000 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 (%)   77.6% 67.2% 66.3% 61.2% -31.3% 79.5% 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 %   3.9% 3.4% 3.4% 2.9% 5.7% 5.2% 0.0% 0.0%   ROI %   3.9% 3.5% 3.4% 2.9% 5.8% 5.3% 0.0% 0.0%   ROE %   5.0% 9.0% 7.0% 5.6% 12.9% 8.6% 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 %   12.7% 14.2% 15.6% 16.9% 20.4% 22.5% 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, %   3,010.9% 4,525.9% 1,614.4% 1,731.9% 1,227.6% 1,109.1% 0.0% 0.0%   Gearing %   678.5% 592.3% 532.4% 482.6% 373.0% 331.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 2.2% 2.4% 2.1% 3.4% 3.8% 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   0.9 0.4 0.4 0.2 0.5 0.7 0.0 0.0   Current Ratio   0.9 0.4 0.4 0.2 0.5 0.7 0.0 0.0   Cash and cash equivalent   1,184.0 1,194.7 1,206.3 424.4 459.8 1,585.5 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   -372.6 -2,775.4 -2,066.4 -3,106.4 -1,979.9 -820.0 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