Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Stejlepladsen P/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 N/A 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   0.0% 1.4% 3.2% 1.4% 2.1% 2.8% 6.8% 6.8%   Credit score (0-100)   0 78 54 78 66 59 35 35   Credit rating   N/A A BBB A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 384.2 0.0 4,131.8 25.0 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 1,832 273 21 12 88 88 88   Gross profit   0.0 4,572 -819 -293 -196 -199 0.0 0.0   EBITDA   0.0 4,572 -5,859 -587 -1,902 -880 0.0 0.0   EBIT   0.0 -828 319,922 -587 -1,902 -880 0.0 0.0   Pre-tax profit (PTP)   0.0 -867.2 319,821.8 -636.7 -1,262.9 272.5 0.0 0.0   Net earnings   0.0 -867.2 319,821.8 -636.7 -1,262.9 272.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -867 319,822 -637 -1,263 273 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 31,008 432,857 476,542 517,874 825,472 0.0 0.0   Shareholders equity total   0.0 40,648 399,469 444,333 474,570 581,842 317,328 317,328   Interest-bearing liabilities   0.0 55.1 49,147 49,153 49,140 212,554 0.0 0.0   Balance sheet total (assets)   0.0 43,953 448,951 493,952 535,689 833,342 317,328 317,328   Net Debt   0.0 -12,334 33,105 33,907 33,078 209,923 -317,328 -317,328     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 1,832 273 21 12 88 88 88   Net sales growth   0.0% 0.0% -85.1% -92.3% -41.4% 620.1% 0.0% 0.0%   Gross profit   0.0 4,572 -819 -293 -196 -199 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 64.2% 33.3% -1.9% 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)   0 43,953 448,951 493,952 535,689 833,342 317,328 317,328   Balance sheet change%   0.0% 0.0% 921.4% 10.0% 8.4% 55.6% -61.9% 0.0%   Added value   0.0 4,571.8 319,921.5 -587.3 -1,901.9 -879.8 0.0 0.0   Added value %   0.0% 249.6% 117,364.5% -2,810.2% -15,520.6% -997.0% 0.0% 0.0%   Investments   0 25,608 401,849 43,685 41,332 307,598 -825,472 0   Net sales trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 249.6% -2,149.3% -2,810.2% -15,520.6% -997.0% 0.0% 0.0%   EBIT %   0.0% -45.2% 117,364.5% -2,810.2% -15,520.6% -997.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -18.1% -39,081.0% 200.2% 972.0% 441.1% 0.0% 0.0%   Net Earnings %   0.0% -47.3% 117,327.9% -3,046.5% -10,306.0% 308.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 247.5% -2,185.8% -3,046.5% -10,306.0% 308.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -47.3% 117,327.9% -3,046.5% -10,306.0% 308.8% 0.0% 0.0%   ROA %   0.0% -1.9% 129.8% -0.1% -0.2% 0.1% 0.0% 0.0%   ROI %   0.0% -2.0% 130.8% -0.1% -0.2% 0.1% 0.0% 0.0%   ROE %   0.0% -2.1% 145.3% -0.2% -0.3% 0.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 92.5% 89.0% 90.0% 88.6% 69.8% 100.0% 100.0%   Relative indebtedness %   0.0% 180.4% 18,152.6% 237,423.4% 498,766.9% 285,018.2% 0.0% 0.0%   Relative net indebtedness %   0.0% -495.9% 12,267.8% 164,470.4% 367,693.8% 282,036.7% -359,618.8% -359,618.8%   Net int. bear. debt to EBITDA, %   0.0% -269.8% -565.1% -5,773.2% -1,739.2% -23,861.6% 0.0% 0.0%   Gearing %   0.0% 0.1% 12.3% 11.1% 10.4% 36.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 141.3% 0.4% 0.1% 0.0% 0.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 3.9 47.1 36.3 1.5 0.2 0.0 0.0   Current Ratio   0.0 3.9 47.1 36.3 1.5 0.2 0.0 0.0   Cash and cash equivalent   0.0 12,388.6 16,041.4 15,246.4 16,061.7 2,630.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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 50.8 7.0 37,023.0 35,232.7 6,622.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 37.8 105.8 0.0 32,915.3 0.0 0.0   Current assets / Net sales %   0.0% 706.8% 5,904.4% 83,305.6% 145,377.4% 8,919.3% 359,618.8% 359,618.8%   Net working capital   0.0 9,640.1 15,752.8 16,930.9 5,835.7 -31,075.9 0.0 0.0   Net working capital %   0.0% 526.3% 5,779.0% 81,013.1% 47,622.5% -35,217.5% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 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