Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSANPARTSSELSKABET RYTTERKASERNEN 21 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   1.3% 2.9% 2.9% 3.6% 3.0% 2.7% 7.8% 7.8%   Credit score (0-100)   81 58 57 52 56 60 31 31   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   727.4 0.0 0.0 0.0 0.0 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,655 3,954 -443 -409 -394 -997 0.0 0.0   EBITDA   5,055 -9,215 -443 -409 -394 -997 0.0 0.0   EBIT   3,855 -2,630 142 -409 -394 -985 0.0 0.0   Pre-tax profit (PTP)   4,031.7 -2,409.9 440.3 -133.2 13.3 -612.6 0.0 0.0   Net earnings   3,166.7 -2,143.7 343.4 -103.9 10.3 -477.9 0.0 0.0   Pre-tax profit without non-rec. items   4,032 -2,410 440 -133 13.3 -613 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   40,000 33,415 34,000 34,000 34,000 34,012 0.0 0.0   Shareholders equity total   48,061 45,918 46,261 46,157 46,167 32,308 26,308 26,308   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 4.6 0.0 0.0   Balance sheet total (assets)   53,034 49,105 49,098 47,916 47,922 34,512 26,308 26,308   Net Debt   0.0 0.0 0.0 -1.2 -43.6 -179 -26,308 -26,308     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   2,655 3,954 -443 -409 -394 -997 0.0 0.0   Gross profit growth   6.5% 48.9% 0.0% 7.7% 3.5% -152.8% 0.0% 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)   53,034 49,105 49,098 47,916 47,922 34,512 26,308 26,308   Balance sheet change%   8.1% -7.4% -0.0% -2.4% 0.0% -28.0% -23.8% 0.0%   Added value   3,855.2 -2,630.3 141.8 -408.8 -394.4 -984.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,200 -6,585 585 0 0 12 -34,012 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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 (%)   145.2% -66.5% -32.0% 100.0% 100.0% 98.8% 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 %   7.9% -4.7% 0.9% -0.3% 0.0% -1.5% 0.0% 0.0%   ROI %   8.2% -4.9% 0.9% -0.3% 0.0% -1.5% 0.0% 0.0%   ROE %   6.8% -4.6% 0.7% -0.2% 0.0% -1.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   92.3% 93.5% 94.2% 96.3% 96.3% 93.6% 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, %   0.0% 0.0% 0.0% 0.3% 11.0% 18.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   10.7 9.8 13.6 393.2 440.7 4.3 0.0 0.0   Current Ratio   5.9 9.8 13.6 393.2 440.7 4.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1.2 43.6 183.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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   10,840.5 14,096.8 13,984.2 13,880.3 13,890.7 383.0 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 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