Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET VESTERBROGADE 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   2.3% 1.7% 1.8% 1.4% 1.4% 1.9% 9.4% 9.3%   Credit score (0-100)   66 73 70 78 77 71 26 27   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 4.9 2.3 76.1 73.0 2.4 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   593 933 926 1,526 1,362 1,341 0.0 0.0   EBITDA   593 933 926 1,526 1,362 1,341 0.0 0.0   EBIT   593 902 926 3,128 1,340 1,185 0.0 0.0   Pre-tax profit (PTP)   323.3 201.0 346.2 2,560.3 816.3 598.4 0.0 0.0   Net earnings   221.7 156.4 269.9 1,989.7 643.2 439.9 0.0 0.0   Pre-tax profit without non-rec. items   323 201 346 2,560 816 598 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   36,648 36,648 36,648 38,250 38,250 38,100 0.0 0.0   Shareholders equity total   3,988 4,144 4,414 6,404 7,047 5,637 5,512 5,512   Interest-bearing liabilities   30,369 31,295 31,313 31,320 31,089 30,636 0.0 0.0   Balance sheet total (assets)   37,001 38,092 38,306 40,961 41,247 39,359 5,512 5,512   Net Debt   30,049 30,108 30,765 30,487 30,040 29,380 -5,512 -5,512     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   593 933 926 1,526 1,362 1,341 0.0 0.0   Gross profit growth   -38.6% 57.2% -0.7% 64.9% -10.8% -1.5% -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)   37,001 38,092 38,306 40,961 41,247 39,359 5,512 5,512   Balance sheet change%   -5.1% 2.9% 0.6% 6.9% 0.7% -4.6% -86.0% 0.0%   Added value   593.2 902.2 925.8 3,128.3 1,340.3 1,184.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 1,602 0 -150 -38,100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   100.0% 96.7% 100.0% 205.0% 98.4% 88.3% 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 %   1.6% 2.4% 2.5% 8.0% 3.4% 3.0% 0.0% 0.0%   ROI %   1.6% 2.5% 2.5% 8.2% 3.5% 3.0% 0.0% 0.0%   ROE %   4.8% 3.8% 6.3% 36.8% 9.6% 6.9% 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 %   10.8% 10.9% 11.5% 15.6% 17.1% 14.3% 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, %   5,065.3% 3,228.5% 3,322.9% 1,997.4% 2,205.5% 2,190.9% 0.0% 0.0%   Gearing %   761.5% 755.1% 709.4% 489.1% 441.2% 543.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 2.3% 1.9% 2.0% 1.9% 1.9% 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 2.9 4.2 2.7 3.7 2.2 0.0 0.0   Current Ratio   0.4 2.9 4.2 2.7 3.7 2.2 0.0 0.0   Cash and cash equivalent   320.2 1,186.4 548.0 833.1 1,048.3 1,256.1 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   -476.5 949.9 1,266.7 1,692.3 2,187.8 683.9 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  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   593 902 926 3,128 1,340 1,185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   593 933 926 1,526 1,362 1,341 0 0   EBIT / employee   593 902 926 3,128 1,340 1,185 0 0   Net earnings / employee   222 156 270 1,990 643 440 0 0