Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOR EJENDOMME ApS 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 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% 1.5% 0.4%   Bankruptcy risk   1.2% 0.8% 0.8% 1.1% 1.4% 0.7% 8.4% 8.3%   Credit score (0-100)   84 91 91 82 77 93 29 29   Credit rating   A A AA A A AA BB BB   Credit limit (kDKK)   71.9 407.2 568.1 387.1 52.2 980.5 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   0 0 0 0 0 0 0 0   Gross profit   611 692 1,143 627 586 894 0.0 0.0   EBITDA   611 692 1,143 488 573 886 0.0 0.0   EBIT   611 2,309 2,162 5,080 150 1,332 0.0 0.0   Pre-tax profit (PTP)   502.8 2,144.8 1,965.0 4,826.0 -98.6 1,012.6 0.0 0.0   Net earnings   391.2 1,669.0 1,545.5 3,762.8 -78.2 800.4 0.0 0.0   Pre-tax profit without non-rec. items   503 2,145 1,965 4,826 -98.6 1,013 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   9,486 16,844 16,555 23,802 24,674 27,313 0.0 0.0   Shareholders equity total   2,349 4,018 5,563 9,326 9,248 10,048 8,723 8,723   Interest-bearing liabilities   6,756 12,013 10,605 12,574 14,062 15,516 0.0 0.0   Balance sheet total (assets)   9,570 16,945 17,210 23,921 25,082 27,413 8,723 8,723   Net Debt   6,672 11,936 9,965 12,454 13,664 15,416 -8,723 -8,723     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   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   611 692 1,143 627 586 894 0.0 0.0   Gross profit growth   52.1% 13.1% 65.2% -45.2% -6.5% 52.6% -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)   9,570 16,945 17,210 23,921 25,082 27,413 8,723 8,723   Balance sheet change%   -0.8% 77.1% 1.6% 39.0% 4.9% 9.3% -68.2% 0.0%   Added value   611.5 2,309.1 2,161.5 5,080.3 150.4 1,349.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7,358 -288 7,247 867 2,622 -27,313 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   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 (%)   100.0% 333.8% 189.1% 810.9% 25.7% 149.0% 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 %   6.4% 17.4% 12.7% 24.7% 0.6% 5.1% 0.0% 0.0%   ROI %   6.7% 18.1% 13.0% 25.4% 0.6% 5.2% 0.0% 0.0%   ROE %   25.2% 52.4% 32.3% 50.5% -0.8% 8.3% 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 %   24.5% 23.7% 32.4% 39.0% 36.9% 36.7% 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, %   1,091.0% 1,725.3% 872.0% 2,554.2% 2,382.7% 1,740.8% 0.0% 0.0%   Gearing %   287.7% 299.0% 190.6% 134.8% 152.1% 154.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.8% 1.7% 2.2% 1.9% 2.2% 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   0.1 0.0 0.2 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.2 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   84.7 76.6 639.6 119.1 398.0 99.9 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,549.0 -2,847.7 -2,338.9 -6,103.2 -3,049.0 -2,884.0 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 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