Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET GODTHÅBSVEJ 26-28, FREDERIKSBERG A/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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.0% 0.8% 1.0% 0.9% 1.0% 0.9% 7.8% 7.8%   Credit score (0-100)   87 91 86 89 85 89 31 31   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   3,064.7 6,089.9 4,474.8 9,983.8 5,958.7 8,229.3 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   5,642 11,475 5,841 39,439 3,827 6,760 0.0 0.0   EBITDA   5,585 11,475 5,841 39,439 3,827 6,760 0.0 0.0   EBIT   5,585 16,732 5,556 72,439 402 7,676 0.0 0.0   Pre-tax profit (PTP)   4,715.1 10,758.3 5,919.4 39,568.9 3,709.3 6,414.4 0.0 0.0   Net earnings   3,677.8 8,391.5 4,616.8 30,863.6 2,893.3 5,003.1 0.0 0.0   Pre-tax profit without non-rec. items   4,715 16,016 5,634 72,569 284 7,330 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   131,215 136,600 137,000 170,000 166,575 168,000 0.0 0.0   Shareholders equity total   57,087 65,478 70,095 100,959 103,852 108,855 106,259 106,259   Interest-bearing liabilities   98,325 96,876 94,947 93,018 101,117 99,973 0.0 0.0   Balance sheet total (assets)   180,581 189,338 191,933 227,961 238,357 242,557 106,259 106,259   Net Debt   96,069 95,232 94,549 92,915 98,760 99,973 -106,259 -106,259     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   5,642 11,475 5,841 39,439 3,827 6,760 0.0 0.0   Gross profit growth   -40.2% 103.4% -49.1% 575.2% -90.3% 76.6% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   180,581 189,338 191,933 227,961 238,357 242,557 106,259 106,259   Balance sheet change%   7.2% 4.8% 1.4% 18.8% 4.6% 1.8% -56.2% 0.0%   Added value   5,584.5 16,732.0 5,556.3 72,438.8 402.4 7,675.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,215 5,385 400 33,000 -3,425 1,425 -168,000 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 (%)   99.0% 145.8% 95.1% 183.7% 10.5% 113.5% 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 %   3.7% 9.6% 3.5% 35.0% 0.7% 3.9% 0.0% 0.0%   ROI %   3.8% 9.8% 3.6% 35.7% 0.7% 3.9% 0.0% 0.0%   ROE %   6.7% 13.7% 6.8% 36.1% 2.8% 4.7% 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 %   31.6% 34.6% 36.5% 44.3% 43.6% 44.9% 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, %   1,720.3% 829.9% 1,618.6% 235.6% 2,580.3% 1,478.9% 0.0% 0.0%   Gearing %   172.2% 148.0% 135.5% 92.1% 97.4% 91.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.7% 1.0% 1.0% 1.5% 2.0% 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   3.0 3.0 3.2 3.4 4.1 4.2 0.0 0.0   Current Ratio   3.0 3.0 3.2 3.4 4.1 4.2 0.0 0.0   Cash and cash equivalent   2,256.5 1,644.2 398.3 103.0 2,357.3 0.0 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   32,943.3 35,411.2 37,501.2 40,691.4 54,197.0 56,801.0 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   5,585 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,585 0 0 0 0 0 0 0   EBIT / employee   5,585 0 0 0 0 0 0 0   Net earnings / employee   3,678 0 0 0 0 0 0 0