Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STRØMBERG EJENDOMME 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  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% 1.5% 1.5%   Bankruptcy risk   1.5% 1.3% 1.2% 1.2% 1.5% 1.2% 7.7% 7.7%   Credit score (0-100)   78 81 81 81 75 80 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   76.0 214.1 497.7 680.4 176.0 949.1 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   1,505 2,103 2,617 2,968 4,185 5,054 0.0 0.0   EBITDA   1,452 2,003 2,565 2,937 4,185 5,054 0.0 0.0   EBIT   7,547 3,582 6,536 9,389 26,769 3,560 0.0 0.0   Pre-tax profit (PTP)   7,183.8 3,084.9 6,222.9 8,755.2 25,980.1 1,436.1 0.0 0.0   Net earnings   5,603.1 2,381.0 4,853.9 6,829.1 20,449.8 1,084.1 0.0 0.0   Pre-tax profit without non-rec. items   7,184 3,085 6,223 8,755 25,980 1,436 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   36,037 50,505 58,401 77,025 116,645 122,850 0.0 0.0   Shareholders equity total   16,698 14,879 19,733 26,562 47,012 48,096 47,596 47,596   Interest-bearing liabilities   14,840 30,509 31,528 41,952 55,356 61,399 0.0 0.0   Balance sheet total (assets)   36,319 51,095 58,556 77,376 116,741 123,519 47,596 47,596   Net Debt   14,683 30,001 31,528 41,952 55,356 60,906 -47,596 -47,596     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   1,505 2,103 2,617 2,968 4,185 5,054 0.0 0.0   Gross profit growth   23.6% 39.8% 24.4% 13.4% 41.0% 20.8% -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)   36,319 51,095 58,556 77,376 116,741 123,519 47,596 47,596   Balance sheet change%   33.7% 40.7% 14.6% 32.1% 50.9% 5.8% -61.5% 0.0%   Added value   7,584.1 3,582.5 6,535.5 9,388.7 26,769.4 3,560.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,812 14,468 7,896 18,624 39,620 6,205 -122,850 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   501.6% 170.3% 249.8% 316.3% 639.6% 70.4% 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 %   24.0% 8.2% 11.9% 13.8% 27.7% 3.1% 0.0% 0.0%   ROI %   24.8% 8.5% 12.4% 14.3% 28.5% 3.1% 0.0% 0.0%   ROE %   37.3% 15.1% 28.0% 29.5% 55.6% 2.3% 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 %   46.0% 29.1% 33.7% 34.3% 40.3% 38.9% 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, %   1,011.1% 1,497.6% 1,229.0% 1,428.6% 1,322.6% 1,205.1% 0.0% 0.0%   Gearing %   88.9% 205.0% 159.8% 157.9% 117.7% 127.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 2.2% 1.0% 1.7% 1.8% 3.9% 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   0.0 0.1 0.0 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.0 0.0 0.2 0.0 0.0   Cash and cash equivalent   156.9 507.9 0.0 0.0 0.0 493.0 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   -6,996.4 -5,698.8 -9,281.7 -10,596.4 -16,134.1 -3,643.6 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   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