Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Tranderslund 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   3.3% 4.2% 5.6% 5.9% 7.2% 1.6% 7.2% 7.2%   Credit score (0-100)   56 49 41 38 33 72 34 34   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 97.7 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   -594 -627 132 -244 -373 44,622 0.0 0.0   EBITDA   -1,361 -3,141 -2,983 -3,271 -3,623 41,304 0.0 0.0   EBIT   -1,508 -3,284 -3,117 -3,415 -3,775 41,149 0.0 0.0   Pre-tax profit (PTP)   -1,545.0 -2,968.3 -2,815.6 -3,102.5 -3,564.9 40,936.0 0.0 0.0   Net earnings   -1,205.0 -2,318.0 -2,197.7 -2,422.1 -2,781.9 31,904.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,545 -2,968 -2,816 -3,103 -3,565 40,936 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   9,800 9,805 9,705 9,598 9,512 44.5 0.0 0.0   Shareholders equity total   10,631 8,313 6,115 3,693 911 32,815 31,815 31,815   Interest-bearing liabilities   25,916 28,368 30,435 33,286 36,377 32,022 0.0 0.0   Balance sheet total (assets)   37,262 37,283 37,453 37,513 37,734 79,613 31,815 31,815   Net Debt   25,915 28,368 30,435 33,198 36,358 12,018 -31,815 -31,815     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   -594 -627 132 -244 -373 44,622 0.0 0.0   Gross profit growth   0.0% -5.5% 0.0% 0.0% -52.8% 0.0% -100.0% 0.0%   Employees   2 5 5 5 5 5 0 0   Employee growth %   0.0% 150.0% 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)   37,262 37,283 37,453 37,513 37,734 79,613 31,815 31,815   Balance sheet change%   13.8% 0.1% 0.5% 0.2% 0.6% 111.0% -60.0% 0.0%   Added value   -1,360.9 -3,141.2 -2,982.9 -3,271.1 -3,632.0 41,304.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,774 -137 -235 -250 -239 -1,493 -8,174 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 -3.0 -4.0 -5.0 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 (%)   253.6% 523.7% -2,364.2% 1,400.0% 1,013.1% 92.2% 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 %   -3.0% -6.3% -5.8% -6.6% -7.5% 71.1% 0.0% 0.0%   ROI %   -3.3% -6.4% -5.9% -6.7% -7.6% 81.7% 0.0% 0.0%   ROE %   -10.7% -24.5% -30.5% -49.4% -120.8% 189.2% 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 %   28.5% 22.3% 16.3% 9.8% 2.4% 41.2% 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, %   -1,904.2% -903.1% -1,020.3% -1,014.9% -1,003.6% 29.1% 0.0% 0.0%   Gearing %   243.8% 341.3% 497.7% 901.4% 3,993.0% 97.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.3% 2.2% 2.0% 2.1% 2.3% 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 0.0 0.0 0.0 1.3 0.0 0.0   Current Ratio   1.8 1.5 1.3 1.2 1.0 1.9 0.0 0.0   Cash and cash equivalent   0.4 0.4 0.4 88.0 19.8 20,003.3 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   12,465.9 9,461.4 6,996.5 4,148.0 866.0 38,649.3 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  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   -680 -628 -597 -654 -726 8,261 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -680 -628 -597 -654 -725 8,261 0 0   EBIT / employee   -754 -657 -623 -683 -755 8,230 0 0   Net earnings / employee   -602 -464 -440 -484 -556 6,381 0 0