Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET Generationernes By 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  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% 3.8% 3.8%   Bankruptcy risk   3.2% 1.1% 2.9% 3.3% 0.9% 4.5% 9.4% 9.4%   Credit score (0-100)   57 85 58 53 90 46 26 26   Credit rating   BBB A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 421.4 0.0 0.0 1,025.0 0.0 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   -378 2,345 -1,085 89.9 2,979 -380 0.0 0.0   EBITDA   -378 2,345 -1,765 -537 2,979 -2,003 0.0 0.0   EBIT   -378 2,345 -1,765 -786 2,762 -2,266 0.0 0.0   Pre-tax profit (PTP)   -799.9 1,899.6 -2,296.5 -1,213.3 2,050.7 -3,105.3 0.0 0.0   Net earnings   -623.9 1,484.4 -1,709.5 -1,001.1 1,596.9 -3,014.9 0.0 0.0   Pre-tax profit without non-rec. items   -800 1,900 -2,297 -1,213 2,051 -3,105 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   31,405 27,832 39,048 39,529 31,663 28,390 0.0 0.0   Shareholders equity total   5,081 6,565 4,856 3,855 5,452 2,437 2,357 2,357   Interest-bearing liabilities   41,515 44,868 38,551 37,365 34,890 31,197 0.0 0.0   Balance sheet total (assets)   50,223 64,641 43,850 41,550 43,912 34,697 2,357 2,357   Net Debt   22,873 38,088 34,764 35,988 22,718 25,252 -2,357 -2,357     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   -378 2,345 -1,085 89.9 2,979 -380 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 3,212.9% 0.0% 0.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   50,223 64,641 43,850 41,550 43,912 34,697 2,357 2,357   Balance sheet change%   5.4% 28.7% -32.2% -5.2% 5.7% -21.0% -93.2% 0.0%   Added value   -378.1 2,345.5 -1,765.1 -537.1 3,011.1 -2,003.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,032 -3,573 11,216 232 -8,083 -3,536 -28,390 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 -1.0 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 (%)   100.0% 100.0% 162.6% -874.0% 92.7% 596.0% 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 %   -0.8% 4.1% -3.3% -1.8% 6.5% -5.7% 0.0% 0.0%   ROI %   -0.9% 4.8% -3.7% -1.9% 6.8% -6.1% 0.0% 0.0%   ROE %   -11.6% 25.5% -29.9% -23.0% 34.3% -76.4% 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 %   10.1% 10.2% 11.1% 9.3% 12.4% 7.0% 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, %   -6,049.9% 1,623.9% -1,969.5% -6,700.8% 762.6% -1,260.7% 0.0% 0.0%   Gearing %   817.1% 683.4% 793.9% 969.3% 640.0% 1,280.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.0% 1.3% 1.1% 2.0% 2.6% 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   0.4 0.6 0.1 0.1 0.3 0.2 0.0 0.0   Current Ratio   0.4 0.6 0.1 0.1 0.3 0.2 0.0 0.0   Cash and cash equivalent   18,641.9 6,779.6 3,787.4 1,376.3 12,172.3 5,944.5 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   -26,324.5 -21,192.1 -34,192.2 -35,674.0 -26,211.3 -25,953.2 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 -1,765 -537 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,765 -537 0 0 0 0   EBIT / employee   0 0 -1,765 -786 0 0 0 0   Net earnings / employee   0 0 -1,710 -1,001 0 0 0 0