Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AB EJENDOMME ODENSE A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.4% 2.5% 1.7% 1.3% 1.0% 1.5% 8.9% 8.7%   Credit score (0-100)   81 64 74 78 87 75 28 28   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   14.7 0.0 1.7 36.3 529.6 18.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   295 284 0 0 0 0 0 0   Gross profit   174 159 350 682 3,947 135 0.0 0.0   EBITDA   174 159 350 682 3,947 135 0.0 0.0   EBIT   174 -40.8 103 551 3,855 42.4 0.0 0.0   Pre-tax profit (PTP)   136.1 -121.6 -66.8 482.9 3,859.7 24.8 0.0 0.0   Net earnings   106.1 -169.1 -119.8 360.0 3,058.5 10.9 0.0 0.0   Pre-tax profit without non-rec. items   136 -122 -66.8 483 3,860 24.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   3,971 12,135 11,981 11,851 8,274 8,182 0.0 0.0   Shareholders equity total   1,408 1,294 1,174 2,209 5,153 5,046 4,424 4,424   Interest-bearing liabilities   2,500 10,725 10,613 10,017 4,846 3,246 0.0 0.0   Balance sheet total (assets)   4,042 12,142 12,002 12,621 10,892 8,363 4,424 4,424   Net Debt   2,429 10,718 10,606 9,257 2,239 3,069 -4,424 -4,424     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   295 284 0 0 0 0 0 0   Net sales growth   2.1% -4.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   174 159 350 682 3,947 135 0.0 0.0   Gross profit growth   36.6% -8.5% 120.5% 94.6% 479.0% -96.6% -100.0% 0.0%   Employees   0 0 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,042 12,142 12,002 12,621 10,892 8,363 4,424 4,424   Balance sheet change%   0.3% 200.4% -1.2% 5.1% -13.7% -23.2% -47.1% 0.0%   Added value   173.7 158.9 350.4 681.8 3,985.1 135.2 0.0 0.0   Added value %   58.8% 56.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7,964 -401 -261 -3,669 -185 -8,182 0   Net sales trend   2.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   58.8% 56.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   58.8% -14.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% -25.7% 29.3% 80.8% 97.7% 31.4% 0.0% 0.0%   Net Earnings %   35.9% -59.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   35.9% 10.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   46.1% -42.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.3% -0.5% 0.9% 4.5% 33.4% 0.5% 0.0% 0.0%   ROI %   4.4% -0.5% 0.9% 4.6% 35.3% 0.6% 0.0% 0.0%   ROE %   7.9% -12.5% -9.7% 21.3% 83.1% 0.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   36.3% 10.7% 9.9% 17.7% 47.5% 60.7% 100.0% 100.0%   Relative indebtedness %   891.5% 3,826.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   867.4% 3,823.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,398.4% 6,743.2% 3,026.8% 1,357.8% 56.7% 2,271.1% 0.0% 0.0%   Gearing %   177.5% 828.7% 903.7% 453.4% 94.0% 64.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.2% 1.6% 0.7% 0.9% 0.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   -2.7 0.0 0.0 0.2 1.0 0.7 0.0 0.0   Current Ratio   0.5 0.0 0.0 0.2 1.0 0.6 0.0 0.0   Cash and cash equivalent   71.2 7.3 6.9 759.7 2,607.2 177.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 %   24.1% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -62.6 -8,340.8 -5,307.1 -4,141.8 -121.1 -135.3 0.0 0.0   Net working capital %   -21.2% -2,941.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 350 0 3,985 135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 350 0 3,947 135 0 0   EBIT / employee   0 0 103 0 3,855 42 0 0   Net earnings / employee   0 0 -120 0 3,058 11 0 0