Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENIKMA EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.3% 2.3% 1.7% 1.6% 1.8% 2.0% 10.1% 10.0%   Credit score (0-100)   57 66 73 73 70 67 24 25   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 3.6 6.5 1.7 0.4 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   559 586 650 1,196 1,215 1,116 0.0 0.0   EBITDA   559 586 650 1,196 1,215 1,116 0.0 0.0   EBIT   327 353 417 666 659 556 0.0 0.0   Pre-tax profit (PTP)   317.0 356.2 378.0 605.3 562.5 386.7 0.0 0.0   Net earnings   221.9 251.5 314.7 482.8 435.1 304.1 0.0 0.0   Pre-tax profit without non-rec. items   317 356 378 605 563 387 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   5,411 5,179 13,112 13,654 13,201 12,725 0.0 0.0   Shareholders equity total   1,688 1,939 2,254 2,736 3,172 3,476 3,051 3,051   Interest-bearing liabilities   3,993 3,703 11,406 11,494 10,811 9,370 0.0 0.0   Balance sheet total (assets)   5,945 5,969 13,949 14,582 14,721 13,516 3,051 3,051   Net Debt   3,497 2,996 10,628 10,623 9,406 8,812 -3,051 -3,051     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   559 586 650 1,196 1,215 1,116 0.0 0.0   Gross profit growth   -8.5% 4.8% 10.8% 84.0% 1.6% -8.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,945 5,969 13,949 14,582 14,721 13,516 3,051 3,051   Balance sheet change%   -1.0% 0.4% 133.7% 4.5% 1.0% -8.2% -77.4% 0.0%   Added value   559.5 586.2 649.7 1,195.8 1,188.3 1,116.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -466 -466 7,700 12 -1,010 -1,035 -12,725 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   58.4% 60.3% 64.2% 55.7% 54.2% 49.8% 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 %   6.4% 6.9% 4.8% 5.1% 4.9% 4.4% 0.0% 0.0%   ROI %   6.7% 7.3% 4.9% 5.2% 5.1% 4.6% 0.0% 0.0%   ROE %   14.1% 13.9% 15.0% 19.3% 14.7% 9.1% 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 %   28.4% 32.5% 16.2% 18.8% 21.5% 25.7% 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, %   625.0% 511.1% 1,635.8% 888.3% 774.0% 789.4% 0.0% 0.0%   Gearing %   236.6% 191.0% 506.1% 420.1% 340.9% 269.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.4% 1.3% 1.0% 1.4% 2.3% 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   1.0 1.5 0.9 0.5 0.7 0.7 0.0 0.0   Current Ratio   1.0 1.5 0.9 0.5 0.7 0.7 0.0 0.0   Cash and cash equivalent   496.0 706.9 777.9 871.9 1,404.5 558.1 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   -7.0 250.4 -44.7 -844.4 -521.1 -373.3 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   559 586 650 1,196 1,188 1,116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   559 586 650 1,196 1,215 1,116 0 0   EBIT / employee   327 353 417 666 659 556 0 0   Net earnings / employee   222 251 315 483 435 304 0 0