Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PJEDSTEDVEJ 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   6.6% 6.3% 4.6% 1.6% 1.4% 1.3% 6.6% 6.6%   Credit score (0-100)   37 39 46 73 77 79 36 36   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kDKK)   -0.0 -0.0 0.0 39.4 91.7 266.0 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   -100 -95.6 -65.0 2,228 3,370 3,547 0.0 0.0   EBITDA   -100 -95.6 -65.0 2,228 3,370 3,547 0.0 0.0   EBIT   -100 -104 -65.0 20,273 2,803 1,247 0.0 0.0   Pre-tax profit (PTP)   -100.6 -103.6 -66.0 19,332.0 2,118.0 596.7 0.0 0.0   Net earnings   -78.5 -82.5 -51.0 15,079.0 1,652.0 1,461.1 0.0 0.0   Pre-tax profit without non-rec. items   -101 -104 -66.0 19,332 2,118 597 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   4,000 4,000 27,208 62,950 63,100 60,800 0.0 0.0   Shareholders equity total   -5,322 -5,404 4,144 19,222 14,874 14,835 12,855 12,855   Interest-bearing liabilities   9,479 9,599 23,532 43,580 49,203 42,408 0.0 0.0   Balance sheet total (assets)   4,170 4,207 30,189 69,057 70,631 62,723 12,855 12,855   Net Debt   9,423 9,504 20,988 43,386 48,898 42,361 -12,855 -12,855     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   -100 -95.6 -65.0 2,228 3,370 3,547 0.0 0.0   Gross profit growth   -7.9% 4.6% 32.0% 0.0% 51.3% 5.3% -100.0% 0.0%   Employees   0 0 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)   4,170 4,207 30,189 69,057 70,631 62,723 12,855 12,855   Balance sheet change%   -1.8% 0.9% 617.5% 128.7% 2.3% -11.2% -79.5% 0.0%   Added value   -100.2 -95.6 -65.0 20,273.0 2,803.0 1,247.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -8 23,208 35,742 150 -2,300 -60,800 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 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% 108.7% 100.0% 909.9% 83.2% 35.2% 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 %   -1.1% -1.1% -0.3% 40.9% 4.4% 2.0% 0.0% 0.0%   ROI %   -1.1% -1.1% -0.3% 41.6% 4.4% 2.0% 0.0% 0.0%   ROE %   -1.9% -2.0% -1.2% 129.1% 9.7% 9.8% 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 %   -56.1% -56.2% 13.7% 27.8% 21.1% 23.7% 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, %   -9,400.3% -9,941.5% -32,289.2% 1,947.3% 1,451.0% 1,194.2% 0.0% 0.0%   Gearing %   -178.1% -177.6% 567.9% 226.7% 330.8% 285.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.8% 2.0% 1.7% 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   0.0 0.0 1.9 7.0 1.1 2.0 0.0 0.0   Current Ratio   0.0 0.0 1.9 7.0 1.1 2.0 0.0 0.0   Cash and cash equivalent   56.1 94.7 2,544.0 194.0 305.0 46.3 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   -9,413.1 -9,495.6 1,393.0 5,238.0 495.0 946.0 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 -65 20,273 2,803 1,247 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -65 2,228 3,370 3,547 0 0   EBIT / employee   0 0 -65 20,273 2,803 1,247 0 0   Net earnings / employee   0 0 -51 15,079 1,652 1,461 0 0