Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Tåsingevej 1 ApS 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.5% 1.6% 1.5% 1.3% 1.3% 8.2% 8.2%   Credit score (0-100)   79 77 73 76 78 81 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   38.0 43.5 14.5 100.1 160.3 259.1 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   5,163 5,171 5,148 5,210 5,320 5,339 0.0 0.0   EBITDA   5,163 5,171 5,148 5,210 5,320 5,339 0.0 0.0   EBIT   3,810 3,818 3,790 3,850 3,960 3,973 0.0 0.0   Pre-tax profit (PTP)   1,531.7 1,912.8 2,197.8 11,077.2 1,638.8 1,457.0 0.0 0.0   Net earnings   1,186.3 1,478.0 1,700.3 8,397.6 1,276.8 1,136.4 0.0 0.0   Pre-tax profit without non-rec. items   1,532 1,913 2,198 11,077 1,639 1,457 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   75,677 74,409 73,357 71,996 70,635 70,315 0.0 0.0   Shareholders equity total   3,635 5,113 6,813 15,211 10,488 11,624 11,574 11,574   Interest-bearing liabilities   67,387 64,335 60,967 59,843 57,670 55,529 0.0 0.0   Balance sheet total (assets)   76,958 77,019 74,405 78,028 72,058 71,901 11,574 11,574   Net Debt   66,616 61,748 60,210 54,010 56,247 54,039 -11,574 -11,574     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   5,163 5,171 5,148 5,210 5,320 5,339 0.0 0.0   Gross profit growth   0.1% 0.2% -0.4% 1.2% 2.1% 0.3% -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)   76,958 77,019 74,405 78,028 72,058 71,901 11,574 11,574   Balance sheet change%   -1.8% 0.1% -3.4% 4.9% -7.7% -0.2% -83.9% 0.0%   Added value   5,162.9 5,170.8 5,147.7 5,210.4 5,320.5 5,339.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,706 -2,620 -2,410 -2,721 -2,721 -1,686 -70,315 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  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 (%)   73.8% 73.8% 73.6% 73.9% 74.4% 74.4% 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 %   4.9% 5.0% 5.0% 16.3% 5.4% 5.6% 0.0% 0.0%   ROI %   4.9% 5.0% 5.1% 16.4% 5.4% 5.7% 0.0% 0.0%   ROE %   39.0% 33.8% 28.5% 76.3% 9.9% 10.3% 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 %   4.7% 6.6% 9.2% 19.5% 14.6% 16.2% 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, %   1,290.3% 1,194.2% 1,169.6% 1,036.6% 1,057.2% 1,012.2% 0.0% 0.0%   Gearing %   1,853.8% 1,258.3% 894.8% 393.4% 549.9% 477.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.9% 2.5% 2.3% 4.1% 4.6% 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   0.4 0.5 0.2 2.0 0.5 0.5 0.0 0.0   Current Ratio   0.4 0.5 0.2 2.0 0.5 0.5 0.0 0.0   Cash and cash equivalent   771.0 2,587.2 756.7 5,833.3 1,422.7 1,490.1 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   -2,341.2 -2,645.6 -3,620.1 3,054.4 -1,388.7 -1,865.7 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