Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET GORDINGS GÅRD 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   1.5% 2.5% 1.6% 1.4% 3.9% 2.1% 8.3% 8.1%   Credit score (0-100)   77 62 74 77 49 67 30 30   Credit rating   A BBB A A BBB A BB BB   Credit limit (kDKK)   68.1 0.1 55.3 149.5 0.0 1.0 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   1,604 1,037 1,115 1,411 1,093 1,020 0.0 0.0   EBITDA   1,604 1,037 1,115 1,411 1,093 1,020 0.0 0.0   EBIT   715 193 271 567 -3,626 862 0.0 0.0   Pre-tax profit (PTP)   442.3 -14.0 255.8 514.5 -3,898.3 -214.4 0.0 0.0   Net earnings   375.4 -15.7 199.4 398.9 -3,043.2 -165.7 0.0 0.0   Pre-tax profit without non-rec. items   442 -14.0 256 514 -3,898 -214 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   33,000 33,893 40,581 38,842 34,123 34,000 0.0 0.0   Shareholders equity total   15,654 14,593 20,267 19,739 16,695 16,530 15,974 15,974   Interest-bearing liabilities   19,278 19,317 19,610 19,273 19,273 19,818 0.0 0.0   Balance sheet total (assets)   39,011 37,855 45,444 44,359 40,084 40,255 15,974 15,974   Net Debt   13,665 17,020 18,741 17,748 18,280 19,191 -15,974 -15,974     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   1,604 1,037 1,115 1,411 1,093 1,020 0.0 0.0   Gross profit growth   -21.1% -35.3% 7.5% 26.6% -22.5% -6.7% -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)   39,011 37,855 45,444 44,359 40,084 40,255 15,974 15,974   Balance sheet change%   17.5% -3.0% 20.0% -2.4% -9.6% 0.4% -60.3% 0.0%   Added value   1,603.6 1,037.4 1,114.7 1,410.9 -2,781.7 862.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,094 4,023 1,324 4,020 13,336 -18,905 -34,000 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 -1.0 1.0 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 (%)   44.6% 18.6% 24.3% 40.2% -331.6% 84.6% 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 %   2.0% 0.6% 1.0% 1.7% -8.0% 2.8% 0.0% 0.0%   ROI %   2.0% 0.6% 1.0% 1.7% -8.1% 2.8% 0.0% 0.0%   ROE %   3.0% -0.1% 1.1% 2.0% -16.7% -1.0% 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 %   40.1% 38.5% 44.6% 44.5% 41.7% 41.1% 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, %   852.2% 1,640.6% 1,681.2% 1,257.9% 1,671.8% 1,881.6% 0.0% 0.0%   Gearing %   123.2% 132.4% 96.8% 97.6% 115.4% 119.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.3% 0.8% 1.3% 2.7% 6.8% 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   9.9 18.3 7.5 15.7 27.7 110.4 0.0 0.0   Current Ratio   9.9 18.3 7.5 15.7 27.7 110.4 0.0 0.0   Cash and cash equivalent   5,613.2 2,297.4 868.9 1,525.2 992.9 626.4 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   5,404.2 3,745.8 4,214.9 5,166.1 5,745.6 6,198.8 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