Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN FYENSGADE 4-12. RANDERS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.2% 1.3% 1.2% 1.1% 1.2% 4.7% 9.4% 9.2%   Credit score (0-100)   83 81 81 83 82 45 26 27   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   295.4 206.7 532.0 908.8 680.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,667 1,004 1,158 1,072 1,774 1,489 0.0 0.0   EBITDA   1,667 1,004 1,158 1,072 1,774 1,408 0.0 0.0   EBIT   2,557 1,004 7,868 1,072 1,774 -5,575 0.0 0.0   Pre-tax profit (PTP)   2,648.9 940.5 7,871.6 1,076.6 1,710.0 -5,698.5 0.0 0.0   Net earnings   2,066.2 733.6 6,139.9 839.8 1,333.8 -4,444.8 0.0 0.0   Pre-tax profit without non-rec. items   2,649 941 7,872 1,077 1,710 -5,698 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   22,190 22,190 28,900 28,900 28,900 21,917 0.0 0.0   Shareholders equity total   14,631 15,364 21,504 22,344 23,678 19,233 4,658 4,658   Interest-bearing liabilities   15,095 15,081 15,067 15,054 15,041 15,029 0.0 0.0   Balance sheet total (assets)   32,603 33,462 41,053 41,564 42,986 36,992 4,658 4,658   Net Debt   15,095 15,081 15,067 15,045 14,295 14,343 -4,658 -4,658     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,667 1,004 1,158 1,072 1,774 1,489 0.0 0.0   Gross profit growth   233.4% -39.8% 15.3% -7.5% 65.6% -16.1% -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)   32,603 33,462 41,053 41,564 42,986 36,992 4,658 4,658   Balance sheet change%   7.8% 2.6% 22.7% 1.2% 3.4% -13.9% -87.4% 0.0%   Added value   2,556.7 1,004.3 7,868.3 1,071.6 1,774.0 -5,575.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   890 0 6,710 0 0 -6,983 -21,917 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   153.4% 100.0% 679.3% 100.0% 100.0% -374.5% 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 %   9.0% 3.3% 21.3% 2.8% 4.4% -13.5% 0.0% 0.0%   ROI %   9.5% 3.5% 22.5% 2.9% 4.6% -14.2% 0.0% 0.0%   ROE %   15.2% 4.9% 33.3% 3.8% 5.8% -20.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   44.9% 45.9% 52.4% 53.8% 55.1% 52.0% 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, %   905.6% 1,501.6% 1,300.8% 1,404.0% 805.8% 1,018.9% 0.0% 0.0%   Gearing %   103.2% 98.2% 70.1% 67.4% 63.5% 78.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.9% 0.5% 0.5% 0.9% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.7 5.4 6.7 8.2 8.9 9.1 0.0 0.0   Current Ratio   5.7 5.4 6.7 8.2 8.9 9.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 9.1 746.5 685.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   8,575.7 9,196.9 10,344.9 11,123.4 12,496.9 13,411.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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