Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Harald Selmers Vej 40-64 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 3.7% 2.4% 2.5% 2.0% 2.3% 7.8% 7.7%   Credit score (0-100)   0 53 63 61 68 63 31 32   Credit rating   N/A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 6.0 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -318 437 608 588 235 0.0 0.0   EBITDA   0.0 -318 437 608 588 235 0.0 0.0   EBIT   0.0 10,326 281 0.2 25,385 83.3 0.0 0.0   Pre-tax profit (PTP)   0.0 9,218.8 -719.0 -883.7 25,739.0 -508.8 0.0 0.0   Net earnings   0.0 7,190.8 -446.8 -450.7 20,076.7 -385.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 9,219 -719 -884 25,739 -509 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 53,300 56,000 56,000 66,000 59,898 0.0 0.0   Shareholders equity total   0.0 7,241 6,794 6,343 26,420 27,329 27,279 27,279   Interest-bearing liabilities   0.0 43,759 46,528 47,244 31,809 31,761 0.0 0.0   Balance sheet total (assets)   0.0 53,506 56,384 56,286 66,123 65,294 27,279 27,279   Net Debt   0.0 43,721 46,450 47,206 31,780 26,412 -27,279 -27,279     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 -318 437 608 588 235 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 39.3% -3.4% -59.9% -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)   0 53,506 56,384 56,286 66,123 65,294 27,279 27,279   Balance sheet change%   0.0% 0.0% 5.4% -0.2% 17.5% -1.3% -58.2% 0.0%   Added value   0.0 10,325.8 280.9 0.2 25,384.7 83.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 53,300 2,700 0 10,000 -6,102 -59,898 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.0% -3,246.0% 64.3% 0.0% 4,320.6% 35.4% 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 %   0.0% 19.3% 0.5% 0.0% 43.9% 0.1% 0.0% 0.0%   ROI %   0.0% 19.4% 0.5% 0.0% 45.2% 0.1% 0.0% 0.0%   ROE %   0.0% 99.3% -6.4% -6.9% 122.6% -1.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 13.5% 12.0% 11.3% 40.0% 41.9% 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, %   0.0% -13,744.0% 10,630.1% 7,758.0% 5,409.1% 11,222.5% 0.0% 0.0%   Gearing %   0.0% 604.3% 684.8% 744.8% 120.4% 116.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.1% 2.2% 1.9% 2.8% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   Cash and cash equivalent   0.0 38.0 77.9 37.8 29.4 5,349.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 -43,956.2 -18,434.8 -20,146.9 -14,530.2 -27,992.9 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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