Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELP 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.3% 1.4% 1.2% 1.2% 1.1% 8.3% 8.3%   Credit score (0-100)   79 80 77 81 81 83 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   53.3 155.8 92.2 262.9 416.6 552.6 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   2,498 2,657 2,562 2,598 3,063 3,230 0.0 0.0   EBITDA   2,498 2,657 2,562 2,598 3,063 3,230 0.0 0.0   EBIT   1,935 2,080 1,986 2,021 2,486 2,653 0.0 0.0   Pre-tax profit (PTP)   1,646.0 1,897.0 1,926.6 1,926.5 2,029.1 2,378.3 0.0 0.0   Net earnings   1,286.2 1,479.7 1,490.1 1,501.6 1,582.7 1,652.0 0.0 0.0   Pre-tax profit without non-rec. items   1,646 1,897 1,927 1,927 2,029 2,378 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   26,149 25,432 24,855 24,279 23,702 23,126 0.0 0.0   Shareholders equity total   7,647 9,127 10,617 12,119 13,701 15,353 14,853 14,853   Interest-bearing liabilities   19,015 15,087 14,115 13,170 7,890 7,327 0.0 0.0   Balance sheet total (assets)   28,938 27,313 28,352 28,027 24,552 26,075 14,853 14,853   Net Debt   19,015 14,578 14,115 13,170 7,890 7,327 -14,853 -14,853     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   2,498 2,657 2,562 2,598 3,063 3,230 0.0 0.0   Gross profit growth   5.2% 6.3% -3.6% 1.4% 17.9% 5.4% -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)   28,938 27,313 28,352 28,027 24,552 26,075 14,853 14,853   Balance sheet change%   14.3% -5.6% 3.8% -1.1% -12.4% 6.2% -43.0% 0.0%   Added value   2,498.2 2,656.5 2,562.1 2,597.9 3,062.8 3,229.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   275 -1,293 -1,153 -1,153 -1,153 -1,153 -23,126 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 (%)   77.4% 78.3% 77.5% 77.8% 81.2% 82.1% 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 %   7.1% 7.6% 7.3% 7.4% 10.1% 10.9% 0.0% 0.0%   ROI %   7.3% 7.9% 7.7% 7.7% 10.3% 11.2% 0.0% 0.0%   ROE %   18.4% 17.6% 15.1% 13.2% 12.3% 11.4% 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 %   26.4% 33.4% 37.4% 43.2% 55.8% 58.9% 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, %   761.2% 548.7% 550.9% 506.9% 257.6% 226.9% 0.0% 0.0%   Gearing %   248.7% 165.3% 132.9% 108.7% 57.6% 47.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.4% 0.8% 1.2% 5.9% 4.9% 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   0.6 0.8 1.3 2.6 0.7 2.0 0.0 0.0   Current Ratio   0.6 0.8 1.3 2.6 0.7 2.0 0.0 0.0   Cash and cash equivalent   0.0 509.3 0.0 0.0 0.0 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   -1,763.5 -367.9 863.5 2,319.8 -425.7 1,484.8 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   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