Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Phigus 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  2019 2019/12 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.2% 1.1% 1.1% 1.0% 2.3% 1.1% 7.9% 7.9%   Credit score (0-100)   84 84 82 87 63 85 31 31   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   2,443.2 4,188.9 3,929.9 7,715.8 1.4 6,043.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,735 17,609 17,007 17,128 15,898 17,541 0.0 0.0   EBITDA   24,086 31,740 17,007 17,128 15,898 17,541 0.0 0.0   EBIT   20,410 24,675 26,790 27,894 -2,332 22,029 0.0 0.0   Pre-tax profit (PTP)   13,675.6 18,064.4 20,500.3 22,262.9 -9,199.2 14,895.6 0.0 0.0   Net earnings   10,667.0 14,090.2 15,990.2 17,365.1 -7,175.4 11,618.6 0.0 0.0   Pre-tax profit without non-rec. items   13,676 18,064 20,500 22,263 -9,199 14,896 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   393,970 401,412 412,775 424,050 424,400 464,320 0.0 0.0   Shareholders equity total   72,366 86,456 102,446 119,812 112,636 124,255 123,755 123,755   Interest-bearing liabilities   302,710 292,598 285,292 276,566 285,952 312,246 0.0 0.0   Balance sheet total (assets)   396,811 403,518 414,482 425,891 424,599 465,175 123,755 123,755   Net Debt   301,892 292,598 285,292 276,566 285,882 312,246 -123,755 -123,755     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   16,735 17,609 17,007 17,128 15,898 17,541 0.0 0.0   Gross profit growth   -3.1% 5.2% -3.4% 0.7% -7.2% 10.3% -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)   396,811 403,518 414,482 425,891 424,599 465,175 123,755 123,755   Balance sheet change%   1.2% 1.7% 2.7% 2.8% -0.3% 9.6% -73.4% 0.0%   Added value   20,410.5 24,674.7 26,789.6 27,893.6 -2,331.5 22,028.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,980 7,442 11,363 11,275 350 39,920 -464,320 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   122.0% 140.1% 157.5% 162.9% -14.7% 125.6% 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 %   5.2% 6.2% 6.6% 6.7% -0.5% 5.0% 0.0% 0.0%   ROI %   5.3% 6.3% 6.6% 6.7% -0.5% 5.0% 0.0% 0.0%   ROE %   15.9% 17.7% 16.9% 15.6% -6.2% 9.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   21.0% 21.4% 24.7% 28.1% 26.5% 26.7% 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, %   1,253.4% 921.9% 1,677.5% 1,614.7% 1,798.2% 1,780.0% 0.0% 0.0%   Gearing %   418.3% 338.4% 278.5% 230.8% 253.9% 251.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.3% 2.2% 2.1% 2.5% 2.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   818.8 0.0 0.0 0.0 69.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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 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   -7,187.4 -49,301.0 -44,582.1 -37,316.0 -46,255.7 -44,691.2 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  2019 2019/12 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