Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSAKTIESELSKABET AF 15. OKTOBER 1952 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% 0.4% 0.4%   Bankruptcy risk   0.7% 0.8% 0.6% 1.1% 0.7% 0.7% 7.8% 7.8%   Credit score (0-100)   96 93 97 82 95 94 31 31   Credit rating   AA AA AA A AA AA BB BB   Credit limit (kDKK)   3,951.6 4,128.2 4,717.0 1,614.8 4,779.4 4,908.2 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   749 717 752 -159 520 579 0.0 0.0   EBITDA   749 717 752 -159 520 579 0.0 0.0   EBIT   681 717 752 -159 2,320 2,204 0.0 0.0   Pre-tax profit (PTP)   403.8 200.0 1,236.6 1,179.7 2,212.6 2,101.7 0.0 0.0   Net earnings   403.8 214.8 995.6 899.7 1,067.6 1,640.9 0.0 0.0   Pre-tax profit without non-rec. items   404 200 1,237 1,180 2,213 2,102 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   62,350 69,400 70,000 71,450 73,250 74,875 0.0 0.0   Shareholders equity total   41,622 47,321 48,317 49,216 50,284 51,925 50,696 50,696   Interest-bearing liabilities   9,754 9,767 9,440 9,113 8,783 8,451 0.0 0.0   Balance sheet total (assets)   63,171 70,458 71,347 72,184 73,775 75,497 50,696 50,696   Net Debt   9,005 8,785 8,175 8,441 8,336 7,914 -50,696 -50,696     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   749 717 752 -159 520 579 0.0 0.0   Gross profit growth   8.7% -4.2% 4.8% 0.0% 0.0% 11.5% -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)   63,171 70,458 71,347 72,184 73,775 75,497 50,696 50,696   Balance sheet change%   83.8% 11.5% 1.3% 1.2% 2.2% 2.3% -32.8% 0.0%   Added value   748.5 717.3 751.6 -159.2 2,319.8 2,204.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -430 76,471 -46,256 1,450 1,800 1,625 -74,875 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 -1.0 1.0 2.0 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 (%)   91.0% 100.0% 100.0% 100.0% 446.3% 380.4% 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 %   1.4% 1.1% 1.9% 1.8% 3.2% 3.0% 0.0% 0.0%   ROI %   1.4% 1.1% 1.9% 1.8% 3.2% 3.0% 0.0% 0.0%   ROE %   1.4% 0.5% 2.1% 1.8% 2.1% 3.2% 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 %   65.9% 67.2% 67.7% 68.2% 68.2% 68.8% 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, %   1,203.0% 1,224.7% 1,087.7% -5,303.6% 1,603.7% 1,365.8% 0.0% 0.0%   Gearing %   23.4% 20.6% 19.5% 18.5% 17.5% 16.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 5.3% 1.2% 1.2% 1.2% 1.2% 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   1.1 1.2 1.5 0.8 0.9 1.2 0.0 0.0   Current Ratio   1.0 1.2 1.5 0.8 0.9 1.2 0.0 0.0   Cash and cash equivalent   749.6 982.4 1,265.4 671.7 447.2 537.5 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   34.4 197.2 457.2 -140.4 -57.4 87.2 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