Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN GRANLYET 8 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.3% 0.3%   Bankruptcy risk   0.8% 0.8% 9.4% 1.2% 1.2% 1.1% 8.3% 8.3%   Credit score (0-100)   93 92 26 80 82 83 30 30   Credit rating   AA AA BB A A A BB BB   Credit limit (kDKK)   432.9 511.2 -0.0 44.8 102.7 541.7 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   850 848 0 0 0 0 0 0   Gross profit   648 628 516 513 775 1,285 0.0 0.0   EBITDA   648 628 516 513 775 1,285 0.0 0.0   EBIT   1,038 628 -5,024 513 1,548 9,012 0.0 0.0   Pre-tax profit (PTP)   935.0 481.0 -5,356.7 273.7 1,414.4 8,918.2 0.0 0.0   Net earnings   725.0 1,077.0 -4,223.6 190.2 1,102.0 6,956.8 0.0 0.0   Pre-tax profit without non-rec. items   935 481 -5,357 274 1,414 8,918 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   12,040 12,040 6,500 6,500 7,273 15,000 0.0 0.0   Shareholders equity total   4,649 5,726 1,472 1,662 2,764 9,721 7,698 7,698   Interest-bearing liabilities   5,349 5,087 4,851 4,578 6,052 5,850 0.0 0.0   Balance sheet total (assets)   13,441 12,969 7,405 7,026 9,957 18,576 7,698 7,698   Net Debt   5,305 5,041 4,707 4,305 5,964 5,847 -7,698 -7,698     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   850 848 0 0 0 0 0 0   Net sales growth   1.3% -0.2% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   648 628 516 513 775 1,285 0.0 0.0   Gross profit growth   2.3% -3.1% -17.8% -0.6% 50.9% 65.8% -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)   13,441 12,969 7,405 7,026 9,957 18,576 7,698 7,698   Balance sheet change%   3.2% -3.5% -42.9% -5.1% 41.7% 86.6% -58.6% 0.0%   Added value   1,038.0 628.0 -5,023.7 513.4 1,547.8 9,011.6 0.0 0.0   Added value %   122.1% 74.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   390 0 -5,540 0 773 7,727 -15,000 0   Net sales trend   2.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 %   76.2% 74.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   122.1% 74.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   160.2% 100.0% -973.0% 100.0% 199.8% 701.5% 0.0% 0.0%   Net Earnings %   85.3% 127.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   39.4% 127.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   110.0% 56.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.5% 5.0% -47.1% 8.6% 18.8% 63.9% 0.0% 0.0%   ROI %   8.9% 5.2% -53.3% 6.2% 19.8% 66.6% 0.0% 0.0%   ROE %   16.9% 20.8% -117.4% 12.1% 49.8% 111.4% 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 %   34.6% 44.2% 19.9% 23.7% 27.8% 52.3% 100.0% 100.0%   Relative indebtedness %   753.3% 655.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   748.1% 650.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   818.7% 802.7% 911.5% 838.5% 769.7% 455.2% 0.0% 0.0%   Gearing %   115.1% 88.8% 329.6% 275.4% 218.9% 60.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.5% 3.0% 3.0% 3.4% 3.3% 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   1.9 1.9 1.4 4.9 4.0 3.7 0.0 0.0   Current Ratio   1.9 1.9 1.4 4.9 4.0 3.7 0.0 0.0   Cash and cash equivalent   44.0 46.0 144.4 273.3 88.0 2.4 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 %   164.8% 109.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   664.0 439.0 265.0 418.9 2,015.4 2,599.9 0.0 0.0   Net working capital %   78.1% 51.8% 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