Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Engstien 1 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.7% 1.6% 1.5% 1.3% 1.1% 1.1% 7.8% 7.8%   Credit score (0-100)   53 76 76 79 83 82 31 31   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 12.1 29.3 155.4 463.2 851.2 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   14.7 2,900 3,724 5,646 7,512 7,803 0.0 0.0   EBITDA   14.7 2,878 3,690 5,656 7,512 7,803 0.0 0.0   EBIT   14.7 2,878 3,690 5,656 7,550 7,789 0.0 0.0   Pre-tax profit (PTP)   -1,819.1 974.4 635.4 2,347.9 4,136.6 14,805.0 0.0 0.0   Net earnings   -1,437.0 758.2 490.8 1,828.6 3,226.4 11,547.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,819 974 635 2,348 4,175 14,791 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   75,000 96,796 109,880 126,806 140,000 149,000 0.0 0.0   Shareholders equity total   6,682 3,940 4,431 6,259 9,486 21,033 20,953 20,953   Interest-bearing liabilities   64,932 84,717 98,454 128,871 132,569 115,706 0.0 0.0   Balance sheet total (assets)   76,746 99,076 110,837 143,688 151,750 149,740 20,953 20,953   Net Debt   64,932 84,646 98,286 128,816 132,536 115,686 -20,953 -20,953     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   14.7 2,900 3,724 5,646 7,512 7,803 0.0 0.0   Gross profit growth   -99.9% 19,634.3% 28.4% 51.6% 33.1% 3.9% -100.0% 0.0%   Employees   8 12 0 0 0 0 0 0   Employee growth %   0.0% 50.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -8,036.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   76,746 99,076 110,837 143,688 151,750 149,740 20,953 20,953   Balance sheet change%   15.9% 29.1% 11.9% 29.6% 5.6% -1.3% -86.0% 0.0%   Added value   8,050.8 2,877.8 3,690.1 5,656.4 7,550.3 7,789.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,000 21,796 13,083 16,927 13,194 9,000 -149,000 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 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 (%)   100.0% 99.2% 99.1% 100.2% 100.5% 99.8% 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% 3.3% 3.5% 4.6% 5.5% 14.1% 0.0% 0.0%   ROI %   0.0% 3.4% 3.7% 4.8% 5.6% 14.5% 0.0% 0.0%   ROE %   -19.4% 14.3% 11.7% 34.2% 41.0% 75.7% 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 %   8.7% 4.0% 4.0% 4.4% 6.3% 14.1% 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, %   441,801.8% 2,941.3% 2,663.5% 2,277.4% 1,764.3% 1,482.6% 0.0% 0.0%   Gearing %   971.8% 2,150.3% 2,222.1% 2,058.9% 1,397.6% 550.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.5% 3.3% 3.1% 3.1% 5.2% 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   0.1 0.1 0.1 3.1 0.9 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.0 2.6 0.9 0.1 0.0 0.0   Cash and cash equivalent   0.0 71.8 167.9 54.8 32.7 19.8 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   -11,528.1 -37,239.4 -18,452.3 10,453.9 -1,356.3 -12,548.3 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   1,006 240 0 0 0 0 0 0   Employee expenses / employee   -1,005 0 0 0 0 0 0 0   EBITDA / employee   2 240 0 0 0 0 0 0   EBIT / employee   2 240 0 0 0 0 0 0   Net earnings / employee   -180 63 0 0 0 0 0 0