Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET ÅRHUS SYD 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   7.4% 2.2% 1.2% 1.5% 1.3% 1.4% 7.9% 7.8%   Credit score (0-100)   34 65 80 75 79 79 31 31   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 1.0 536.0 79.8 550.3 206.1 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   2,748 3,302 2,835 3,045 3,581 1,981 0.0 0.0   EBITDA   2,748 3,302 2,835 3,045 3,581 1,981 0.0 0.0   EBIT   -17,513 31,479 4,154 -1,938 2,930 2,256 0.0 0.0   Pre-tax profit (PTP)   -17,473.3 31,317.7 3,810.9 1,058.5 2,351.7 1,578.0 0.0 0.0   Net earnings   -13,629.1 24,427.8 2,972.5 825.6 1,834.4 1,230.8 0.0 0.0   Pre-tax profit without non-rec. items   -17,473 31,318 3,811 1,058 2,352 1,578 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   29,838 58,015 59,834 54,851 54,200 54,475 0.0 0.0   Shareholders equity total   16,693 25,094 26,067 26,893 28,727 22,958 22,291 22,291   Interest-bearing liabilities   27,960 26,722 25,926 24,076 22,910 22,521 0.0 0.0   Balance sheet total (assets)   48,557 62,150 62,652 61,388 61,515 54,875 22,291 22,291   Net Debt   27,281 24,701 25,872 21,799 22,844 22,216 -22,291 -22,291     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   2,748 3,302 2,835 3,045 3,581 1,981 0.0 0.0   Gross profit growth   -6.3% 20.2% -14.2% 7.4% 17.6% -44.7% -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)   48,557 62,150 62,652 61,388 61,515 54,875 22,291 22,291   Balance sheet change%   -24.2% 28.0% 0.8% -2.0% 0.2% -10.8% -59.4% 0.0%   Added value   -17,513.5 31,478.7 4,153.9 -1,937.9 2,929.6 2,255.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20,262 28,177 1,819 -4,983 -651 275 -54,475 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   -637.3% 953.3% 146.5% -63.6% 81.8% 113.9% 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 %   -30.0% 57.6% 6.8% 3.2% 5.0% 4.0% 0.0% 0.0%   ROI %   -30.6% 58.7% 7.0% 3.3% 5.1% 4.1% 0.0% 0.0%   ROE %   -58.0% 116.9% 11.6% 3.1% 6.6% 4.8% 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 %   34.4% 40.4% 41.6% 43.8% 46.7% 41.8% 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, %   992.7% 748.0% 912.6% 715.9% 638.0% 1,121.6% 0.0% 0.0%   Gearing %   167.5% 106.5% 99.5% 89.5% 79.8% 98.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.0% 1.7% 3.6% 2.9% 3.3% 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   6.5 1.3 0.8 1.5 2.0 0.1 0.0 0.0   Current Ratio   6.5 1.3 0.8 1.5 2.0 0.1 0.0 0.0   Cash and cash equivalent   678.9 2,021.0 54.2 2,277.3 65.7 305.0 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   15,854.4 946.0 -803.8 2,242.6 3,698.6 -3,222.4 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