Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NSB EJENDOMME 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 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% 1.1% 1.1%   Bankruptcy risk   2.0% 2.0% 2.0% 2.1% 1.9% 2.0% 11.3% 11.3%   Credit score (0-100)   70 71 69 66 69 67 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.1 0.1 0.2 0.0 0.2 0.1 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   176 203 372 175 205 227 0.0 0.0   EBITDA   176 203 372 175 205 227 0.0 0.0   EBIT   147 173 342 145 175 198 0.0 0.0   Pre-tax profit (PTP)   47.6 79.6 304.8 115.8 147.4 148.3 0.0 0.0   Net earnings   37.2 62.1 237.7 90.3 115.0 115.7 0.0 0.0   Pre-tax profit without non-rec. items   47.6 79.6 305 116 147 148 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   3,376 3,346 3,317 3,287 3,258 3,228 0.0 0.0   Shareholders equity total   141 203 441 531 646 762 682 682   Interest-bearing liabilities   3,722 3,435 3,189 2,737 2,584 2,454 0.0 0.0   Balance sheet total (assets)   3,991 3,770 3,871 3,527 3,500 3,523 682 682   Net Debt   3,193 3,103 2,721 2,626 2,412 2,246 -682 -682     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   176 203 372 175 205 227 0.0 0.0   Gross profit growth   -11.3% 15.0% 83.5% -53.0% 17.2% 10.9% -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)   3,991 3,770 3,871 3,527 3,500 3,523 682 682   Balance sheet change%   1.8% -5.5% 2.7% -8.9% -0.8% 0.6% -80.6% 0.0%   Added value   176.2 202.6 371.8 174.8 204.9 227.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -59 -59 -59 -59 -59 -59 -3,228 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   83.3% 85.5% 92.1% 83.2% 85.6% 87.0% 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% 4.5% 9.0% 3.9% 5.0% 5.6% 0.0% 0.0%   ROI %   3.8% 4.6% 9.3% 4.1% 5.3% 6.0% 0.0% 0.0%   ROE %   30.4% 36.1% 73.8% 18.6% 19.5% 16.4% 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 %   3.5% 5.4% 11.4% 15.1% 18.5% 21.6% 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, %   1,811.6% 1,531.5% 731.8% 1,502.6% 1,177.1% 988.7% 0.0% 0.0%   Gearing %   2,640.9% 1,691.7% 723.6% 515.5% 400.0% 322.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.6% 1.1% 1.0% 1.1% 2.0% 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   0.2 0.1 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.1 0.2 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   529.4 332.2 468.2 111.4 172.5 208.1 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   -3,215.9 -3,106.9 -2,800.8 -2,671.3 -2,516.5 -2,360.0 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  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