Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET VEJLEVEJ 92-108, KOLDING 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 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% 3.1% 3.1%   Bankruptcy risk   1.0% 0.9% 3.0% 2.5% 2.8% 1.7% 7.1% 7.1%   Credit score (0-100)   88 89 57 61 59 72 34 34   Credit rating   A A BBB BBB BBB A BBB BBB   Credit limit (kDKK)   505.7 585.7 0.0 0.0 0.0 10.4 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   170 87.0 -127 -183 -65.0 -15.0 0.0 0.0   EBITDA   170 87.0 -127 -183 -1,015 -15.0 0.0 0.0   EBIT   170 87.0 -127 -183 -1,015 -15.0 0.0 0.0   Pre-tax profit (PTP)   241.0 142.0 -110.0 -189.0 -1,064.0 -292.0 0.0 0.0   Net earnings   188.0 111.0 -85.0 -148.0 -830.0 -228.0 0.0 0.0   Pre-tax profit without non-rec. items   241 142 -110 -189 -1,064 -292 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   15,943 15,943 15,943 15,944 15,944 15,944 0.0 0.0   Shareholders equity total   8,779 8,890 8,805 8,657 7,827 7,599 6,599 6,599   Interest-bearing liabilities   8,931 7,913 6,911 5,918 6,393 6,480 0.0 0.0   Balance sheet total (assets)   19,776 18,836 17,765 16,667 16,262 16,203 6,599 6,599   Net Debt   8,931 7,913 6,911 5,918 6,393 6,418 -6,599 -6,599     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   170 87.0 -127 -183 -65.0 -15.0 0.0 0.0   Gross profit growth   50.4% -48.8% 0.0% -44.1% 64.5% 76.9% 0.0% 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)   19,776 18,836 17,765 16,667 16,262 16,203 6,599 6,599   Balance sheet change%   -4.1% -4.8% -5.7% -6.2% -2.4% -0.4% -59.3% 0.0%   Added value   170.0 87.0 -127.0 -183.0 -1,015.0 -15.0 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 0 1 0 0 -15,944 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 -4.0 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% 100.0% 100.0% 100.0% 1,561.5% 100.0% 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 %   1.4% 0.8% -0.4% -0.9% -6.1% -0.1% 0.0% 0.0%   ROI %   1.4% 0.8% -0.4% -0.9% -6.2% -0.1% 0.0% 0.0%   ROE %   2.2% 1.3% -1.0% -1.7% -10.1% -3.0% 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 %   44.4% 47.2% 49.6% 51.9% 48.1% 46.9% 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, %   5,253.5% 9,095.4% -5,441.7% -3,233.9% -629.9% -42,786.7% 0.0% 0.0%   Gearing %   101.7% 89.0% 78.5% 68.4% 81.7% 85.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.2% 0.4% 0.5% 0.9% 4.3% 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   3.4 2.6 1.6 0.6 0.1 0.1 0.0 0.0   Current Ratio   3.4 2.6 1.6 0.6 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 62.0 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   2,700.0 1,793.0 715.0 -402.0 -2,147.0 -3,268.0 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