Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AOS Ejendomme P/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.9% 1.6% 1.6% 1.5% 1.3% 1.0% 8.2% 8.2%   Credit score (0-100)   72 77 74 76 79 84 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.9 15.5 15.0 56.1 188.2 1,016.8 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   1,559 2,390 2,781 2,741 2,983 6,394 0.0 0.0   EBITDA   1,559 2,390 2,781 2,741 2,983 6,394 0.0 0.0   EBIT   1,728 2,449 3,091 3,099 2,694 6,559 0.0 0.0   Pre-tax profit (PTP)   1,214.0 1,754.4 2,356.5 2,306.1 4,375.1 4,691.5 0.0 0.0   Net earnings   1,214.0 1,754.4 2,356.5 2,306.1 4,375.1 4,691.5 0.0 0.0   Pre-tax profit without non-rec. items   1,214 1,754 2,356 2,306 4,375 4,692 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   36,346 45,800 47,200 48,200 57,796 53,100 0.0 0.0   Shareholders equity total   2,811 4,566 6,922 9,228 12,853 16,545 12,795 12,795   Interest-bearing liabilities   24,624 31,276 30,115 29,110 32,851 28,164 0.0 0.0   Balance sheet total (assets)   36,409 45,967 47,212 48,356 58,034 55,439 12,795 12,795   Net Debt   24,607 31,190 30,115 29,110 32,851 26,119 -12,795 -12,795     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   1,559 2,390 2,781 2,741 2,983 6,394 0.0 0.0   Gross profit growth   0.0% 53.3% 16.4% -1.4% 8.8% 114.3% -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)   36,409 45,967 47,212 48,356 58,034 55,439 12,795 12,795   Balance sheet change%   0.0% 26.3% 2.7% 2.4% 20.0% -4.5% -76.9% 0.0%   Added value   1,728.0 2,449.0 3,091.2 3,098.8 2,694.2 6,558.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36,346 9,454 1,400 1,000 9,596 -4,696 -53,100 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 4.0 5.0 5.0 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 (%)   110.9% 102.5% 111.2% 113.0% 90.3% 102.6% 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 %   4.7% 5.9% 6.6% 6.5% 11.0% 11.7% 0.0% 0.0%   ROI %   6.1% 6.6% 6.7% 7.2% 13.5% 14.4% 0.0% 0.0%   ROE %   43.2% 47.6% 41.0% 28.6% 39.6% 31.9% 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 %   7.7% 9.9% 14.7% 19.1% 22.1% 29.8% 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, %   1,578.5% 1,305.3% 1,082.9% 1,061.9% 1,101.2% 408.5% 0.0% 0.0%   Gearing %   875.9% 685.0% 435.1% 315.4% 255.6% 170.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.5% 2.4% 2.7% 4.7% 6.4% 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   0.0 0.1 0.0 0.1 0.1 2.3 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.1 0.1 2.3 0.0 0.0   Cash and cash equivalent   17.6 86.6 0.0 0.0 0.1 2,045.2 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   -15,010.4 -1,506.8 -1,775.2 -1,783.0 -1,532.1 1,319.9 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