Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SBA Ejendomme Spøttrup 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 N/A 2020 N/A 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   0.0% 0.0% 1.5% 1.5% 1.4% 1.5% 8.1% 8.1%   Credit score (0-100)   0 0 75 76 76 76 30 30   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 72.0 85.7 119.6 68.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 4,955 5,365 5,382 5,389 0.0 0.0   EBITDA   0.0 0.0 4,955 5,365 5,382 5,389 0.0 0.0   EBIT   0.0 0.0 2,897 3,198 3,358 3,266 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,228.6 2,434.0 563.0 679.0 0.0 0.0   Net earnings   0.0 0.0 1,747.1 1,866.0 466.0 531.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 2,229 2,434 563 679 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 80,850 79,090 77,066 75,019 0.0 0.0   Shareholders equity total   0.0 0.0 13,497 15,363 15,829 16,360 15,960 15,960   Interest-bearing liabilities   0.0 0.0 63,861 60,368 59,663 56,844 0.0 0.0   Balance sheet total (assets)   0.0 0.0 82,692 81,339 80,915 78,741 15,960 15,960   Net Debt   0.0 0.0 63,535 59,455 58,392 56,347 -15,960 -15,960     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 4,955 5,365 5,382 5,389 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 8.3% 0.3% 0.1% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   0 0 82,692 81,339 80,915 78,741 15,960 15,960   Balance sheet change%   0.0% 0.0% 0.0% -1.6% -0.5% -2.7% -79.7% 0.0%   Added value   0.0 0.0 4,954.9 5,365.0 5,525.0 5,388.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 78,943 -4,078 -4,048 -4,169 -75,019 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 58.5% 59.6% 62.4% 60.6% 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% 0.0% 3.5% 4.0% 4.2% 4.3% 0.0% 0.0%   ROI %   0.0% 0.0% 3.6% 4.0% 4.3% 4.4% 0.0% 0.0%   ROE %   0.0% 0.0% 12.9% 12.9% 3.0% 3.3% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 16.3% 18.9% 19.6% 20.8% 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% 0.0% 1,282.3% 1,108.2% 1,084.9% 1,045.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 473.1% 392.9% 376.9% 347.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.1% 1.3% 4.8% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.3 0.5 0.9 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.5 0.9 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 325.9 913.0 1,271.0 497.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 -3,945.0 -2,478.0 -449.0 433.8 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 N/A 2020 N/A 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 4,955 5,365 5,525 5,389 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 4,955 5,365 5,382 5,389 0 0   EBIT / employee   0 0 2,897 3,198 3,358 3,266 0 0   Net earnings / employee   0 0 1,747 1,866 466 531 0 0