Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S EURO EJENDOMME - MAINZ II 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   1.6% 1.4% 1.3% 3.2% 6.2% 2.3% 16.8% 16.8%   Credit score (0-100)   76 80 79 54 37 64 10 10   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   14.8 74.8 112.7 0.0 -0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,436 1,835 -7,640 -4,733 1,914 0.0 0.0   EBITDA   2,268 1,436 1,835 -7,640 -4,733 1,914 0.0 0.0   EBIT   2,268 1,436 1,835 4,387 -6,455 946 0.0 0.0   Pre-tax profit (PTP)   929.4 -27.4 605.0 1,327.4 -8,176.5 -1,963.2 0.0 0.0   Net earnings   929.4 -27.4 605.0 1,327.4 -8,176.5 -1,963.2 0.0 0.0   Pre-tax profit without non-rec. items   2,268 -27.4 605 1,327 -8,177 -1,963 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   37,500 37,500 37,500 49,527 49,527 48,560 0.0 0.0   Shareholders equity total   7,910 7,882 8,487 9,815 1,638 -431 -631 -631   Interest-bearing liabilities   29,829 30,219 29,356 39,251 45,631 46,927 631 631   Balance sheet total (assets)   37,739 38,101 37,843 50,674 50,699 49,766 0.0 0.0   Net Debt   29,767 29,924 29,095 38,243 45,601 46,634 631 631     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 1,436 1,835 -7,640 -4,733 1,914 0.0 0.0   Gross profit growth   0.0% 0.0% 27.8% 0.0% 38.1% 0.0% -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)   37,739 38,101 37,843 50,674 50,699 49,766 0 0   Balance sheet change%   -0.4% 1.0% -0.7% 33.9% 0.0% -1.8% -100.0% 0.0%   Added value   2,267.8 1,435.7 1,834.9 4,387.0 -6,454.7 946.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 12,027 0 -967 -48,560 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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% 100.0% 100.0% -57.4% 136.4% 49.4% 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 %   6.0% 3.8% 5.5% 9.9% -12.7% 2.0% 0.0% 0.0%   ROI %   6.0% 3.8% 5.5% 10.1% -13.4% 2.1% 0.0% 0.0%   ROE %   12.5% -0.3% 7.4% 14.5% -142.8% -7.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   21.0% 20.7% 22.4% 19.4% 3.2% -0.9% -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, %   1,312.6% 2,084.4% 1,585.6% -500.6% -963.6% 2,436.7% 0.0% 0.0%   Gearing %   377.1% 383.4% 345.9% 399.9% 2,785.8% -10,892.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.9% 5.0% 8.9% 4.1% 6.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.1 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   62.5 294.7 261.3 1,007.9 29.5 293.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -2,838.8 -15,450.6 -2,442.2 -3,620.2 -8,776.8 -7,796.7 -315.4 -315.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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