Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET NYHUS A/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.2% 1.3% 1.2% 1.1% 1.1% 8.1% 8.1%   Credit score (0-100)   83 82 80 82 82 83 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   270.1 336.1 272.0 547.8 684.2 667.1 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   2,632 2,012 1,705 1,510 2,301 2,676 0.0 0.0   EBITDA   3,032 1,412 5,055 6,952 1,801 2,376 0.0 0.0   EBIT   2,832 1,712 3,380 4,231 2,051 2,526 0.0 0.0   Pre-tax profit (PTP)   2,296.3 1,280.0 2,972.0 3,806.8 1,622.2 1,967.1 0.0 0.0   Net earnings   1,790.6 995.5 2,318.2 2,969.3 1,265.4 1,533.9 0.0 0.0   Pre-tax profit without non-rec. items   2,296 1,280 2,972 3,807 1,622 1,967 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   50,800 50,500 52,250 55,400 55,150 55,000 0.0 0.0   Shareholders equity total   11,389 11,885 14,203 17,172 18,438 19,372 17,092 17,092   Interest-bearing liabilities   33,059 32,200 31,301 30,881 29,351 29,368 0.0 0.0   Balance sheet total (assets)   51,009 50,569 52,313 55,471 55,388 56,035 17,092 17,092   Net Debt   32,922 32,200 31,301 30,881 29,129 28,369 -17,092 -17,092     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   2,632 2,012 1,705 1,510 2,301 2,676 0.0 0.0   Gross profit growth   151.5% -23.6% -15.3% -11.4% 52.4% 16.3% -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)   51,009 50,569 52,313 55,471 55,388 56,035 17,092 17,092   Balance sheet change%   0.7% -0.9% 3.4% 6.0% -0.1% 1.2% -69.5% 0.0%   Added value   2,832.5 1,712.0 3,380.0 4,231.2 2,051.4 2,526.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   200 -300 1,750 3,150 -250 -150 -55,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   107.6% 85.1% 198.2% 280.2% 89.1% 94.4% 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% 3.4% 6.6% 7.9% 3.7% 4.6% 0.0% 0.0%   ROI %   5.8% 3.4% 6.6% 7.9% 3.7% 4.6% 0.0% 0.0%   ROE %   17.1% 8.6% 17.8% 18.9% 7.1% 8.1% 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 %   22.3% 23.5% 27.2% 31.0% 33.3% 34.6% 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, %   1,085.7% 2,280.5% 619.2% 444.2% 1,617.0% 1,193.8% 0.0% 0.0%   Gearing %   290.3% 270.9% 220.4% 179.8% 159.2% 151.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.3% 1.3% 1.4% 1.4% 2.0% 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   0.1 0.1 0.0 0.0 0.2 1.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.0 0.2 1.0 0.0 0.0   Cash and cash equivalent   137.4 0.0 0.0 0.0 222.2 999.0 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   -1,250.1 -1,293.6 -1,248.3 -1,576.4 -1,157.8 -33.4 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