Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet De Mezas Vej 5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.0% 1.6% 1.7% 1.4% 2.4% 1.4% 8.3% 8.3%   Credit score (0-100)   70 74 72 78 63 78 30 30   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   2.1 20.6 7.2 72.5 0.1 58.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   450 557 695 568 598 664 0.0 0.0   EBITDA   450 557 695 568 598 664 0.0 0.0   EBIT   382 600 695 1,990 -153 1,364 0.0 0.0   Pre-tax profit (PTP)   37.9 672.6 853.1 2,039.6 -121.2 1,406.9 0.0 0.0   Net earnings   29.9 524.6 665.1 1,591.6 -94.2 1,096.9 0.0 0.0   Pre-tax profit without non-rec. items   37.9 673 853 2,040 -121 1,407 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   18,100 18,400 18,400 19,900 19,900 20,600 0.0 0.0   Shareholders equity total   13,845 14,370 5,035 6,627 6,533 7,629 7,504 7,504   Interest-bearing liabilities   13,551 13,566 13,514 13,446 13,359 13,291 0.0 0.0   Balance sheet total (assets)   30,865 31,571 22,327 24,049 23,694 24,890 7,504 7,504   Net Debt   13,516 13,350 13,419 13,387 13,330 13,291 -7,504 -7,504     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   450 557 695 568 598 664 0.0 0.0   Gross profit growth   18.5% 23.7% 24.7% -18.2% 5.4% 11.0% -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)   30,865 31,571 22,327 24,049 23,694 24,890 7,504 7,504   Balance sheet change%   1.0% 2.3% -29.3% 7.7% -1.5% 5.0% -69.8% 0.0%   Added value   381.7 600.0 694.5 1,989.7 -152.7 1,364.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 300 0 1,500 0 700 -20,600 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   84.8% 107.8% 100.0% 350.4% -25.5% 205.4% 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 %   2.9% 2.7% 3.6% 9.3% -0.0% 6.3% 0.0% 0.0%   ROI %   2.9% 2.8% 3.7% 9.6% -0.0% 6.5% 0.0% 0.0%   ROE %   0.2% 3.7% 6.9% 27.3% -1.4% 15.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   45.1% 45.8% 22.8% 27.8% 27.8% 30.9% 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, %   3,002.7% 2,397.7% 1,932.3% 2,357.5% 2,227.6% 2,000.4% 0.0% 0.0%   Gearing %   97.9% 94.4% 268.4% 202.9% 204.5% 174.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 1.3% 0.8% 0.8% 0.8% 0.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   31.7 26.3 6.0 7.6 7.3 7.7 0.0 0.0   Current Ratio   21.3 18.2 4.5 5.4 5.2 5.7 0.0 0.0   Cash and cash equivalent   34.3 216.0 94.7 58.6 28.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   12,166.9 12,448.4 3,048.2 3,385.7 3,058.7 3,542.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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