Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET REBILD BAKKER 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.5% 0.6% 0.6% 0.7% 0.6% 1.2% 14.5% 14.5%   Credit score (0-100)   98 97 98 93 96 80 15 15   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   2,768.8 2,845.0 2,867.3 4,164.5 4,485.4 500.8 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   4,190 5,038 5,252 5,297 5,430 6,012 0.0 0.0   EBITDA   4,190 5,038 5,252 5,297 5,430 28,812 0.0 0.0   EBIT   3,936 4,783 4,998 5,297 5,430 17,412 0.0 0.0   Pre-tax profit (PTP)   3,586.6 4,344.3 4,746.1 5,126.5 5,298.6 16,149.7 0.0 0.0   Net earnings   2,797.0 3,388.6 3,702.0 3,998.7 4,132.9 12,596.8 0.0 0.0   Pre-tax profit without non-rec. items   3,587 4,344 4,746 5,127 5,299 16,150 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   40,761 40,610 40,356 61,500 61,500 72,900 0.0 0.0   Shareholders equity total   25,844 26,364 26,227 42,872 43,100 18,097 0.0 0.0   Interest-bearing liabilities   19,237 5,203 5,336 4,219 4,830 38,524 0.0 0.0   Balance sheet total (assets)   55,465 41,546 41,664 61,551 62,443 73,570 0.0 0.0   Net Debt   19,219 4,758 5,047 4,168 3,887 37,854 0.0 0.0     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   4,190 5,038 5,252 5,297 5,430 6,012 0.0 0.0   Gross profit growth   -17.2% 20.2% 4.3% 0.8% 2.5% 10.7% -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)   55,465 41,546 41,664 61,551 62,443 73,570 0 0   Balance sheet change%   -5.4% -25.1% 0.3% 47.7% 1.4% 17.8% -100.0% 0.0%   Added value   4,190.0 5,037.6 5,252.0 5,296.6 5,430.3 17,411.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -509 -405 -509 37,839 -16,801 11,400 -72,900 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  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 (%)   93.9% 95.0% 95.2% 100.0% 100.0% 289.6% 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 %   7.7% 10.5% 12.0% 10.3% 8.8% 25.6% 0.0% 0.0%   ROI %   7.9% 10.8% 12.5% 10.7% 9.0% 26.2% 0.0% 0.0%   ROE %   10.6% 13.0% 14.1% 11.6% 9.6% 41.2% 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 %   46.6% 63.5% 62.9% 69.7% 69.0% 24.6% 0.0% 0.0%   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, %   458.7% 94.5% 96.1% 78.7% 71.6% 131.4% 0.0% 0.0%   Gearing %   74.4% 19.7% 20.3% 9.8% 11.2% 212.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 6.2% 4.8% 4.4% 3.0% 6.0% 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   5.4 0.5 0.5 0.0 0.1 0.0 0.0 0.0   Current Ratio   5.4 0.5 0.5 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   17.4 444.9 288.7 51.1 942.9 669.8 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   11,955.9 -802.7 -1,163.2 -5,627.5 -5,391.2 -39,277.3 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   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