Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendommen Marielundvej 20 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  2018 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 1.1% 1.2% 0.6% 0.7% 0.7% 8.4% 8.3%   Credit score (0-100)   0 84 82 97 95 95 29 30   Credit rating   N/A A A AA AA AA BB BB   Credit limit (kDKK)   0.0 189.1 160.7 2,087.6 2,289.1 2,528.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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 4,509 2,593 2,768 3,552 3,365 0.0 0.0   EBITDA   0.0 4,429 2,513 2,688 3,472 3,285 0.0 0.0   EBIT   0.0 4,098 1,814 2,688 3,259 3,285 0.0 0.0   Pre-tax profit (PTP)   0.0 3,800.8 1,411.8 2,222.2 2,819.0 2,868.8 0.0 0.0   Net earnings   0.0 2,964.7 1,094.5 1,892.6 2,198.7 2,232.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,801 1,412 2,222 2,819 2,869 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 41,119 43,153 65,000 65,000 65,000 0.0 0.0   Shareholders equity total   0.0 3,370 4,464 19,989 22,188 24,420 15,015 15,015   Interest-bearing liabilities   0.0 35,905 33,677 38,453 35,198 32,312 0.0 0.0   Balance sheet total (assets)   0.0 41,456 44,998 65,816 65,823 65,975 15,015 15,015   Net Debt   0.0 35,569 32,540 38,301 35,018 31,434 -15,015 -15,015     See the entire balance sheet 1000.0 Volume  2018 N/A 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 4,509 2,593 2,768 3,552 3,365 0.0 0.0   Gross profit growth   0.0% 0.0% -42.5% 6.8% 28.3% -5.3% -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)   0 41,456 44,998 65,816 65,823 65,975 15,015 15,015   Balance sheet change%   0.0% 0.0% 8.5% 46.3% 0.0% 0.2% -77.2% 0.0%   Added value   0.0 4,428.7 2,512.6 2,687.8 3,258.7 3,285.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 40,789 1,335 21,847 0 0 -65,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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% 90.9% 70.0% 97.1% 91.7% 97.6% 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% 9.9% 4.2% 4.9% 5.0% 5.0% 0.0% 0.0%   ROI %   0.0% 10.4% 4.6% 5.2% 5.1% 5.2% 0.0% 0.0%   ROE %   0.0% 88.0% 27.9% 15.5% 10.4% 9.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 8.1% 9.9% 30.4% 33.7% 37.0% 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, %   0.0% 803.1% 1,295.1% 1,425.0% 1,008.6% 956.8% 0.0% 0.0%   Gearing %   0.0% 1,065.6% 754.4% 192.4% 158.6% 132.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.7% 1.2% 1.3% 1.2% 1.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.2 0.2 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.1 0.2 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 336.6 1,136.2 152.0 180.5 878.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -3,832.8 -6,911.1 -3,641.6 -4,373.0 -4,561.3 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 N/A 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