Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DE Ejendomme 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.9% 2.2% 13.1% 7.4% 2.7% 2.9% 8.4% 8.4%   Credit score (0-100)   72 66 16 32 59 58 29 29   Credit rating   A BBB BB BB BBB BBB BB BB   Credit limit (kDKK)   1.9 1.1 0.0 0.0 0.0 0.0 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   2,408 4,138 301 3,249 600 1,602 0.0 0.0   EBITDA   2,408 4,138 301 3,249 600 1,602 0.0 0.0   EBIT   5,407 28,032 277 3,249 600 1,602 0.0 0.0   Pre-tax profit (PTP)   2,405.7 25,526.2 -3,465.5 4,914.6 871.7 2,003.6 0.0 0.0   Net earnings   1,868.2 19,956.9 -2,321.8 4,193.1 759.4 1,607.2 0.0 0.0   Pre-tax profit without non-rec. items   2,406 25,526 -3,466 4,915 872 2,004 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   97,278 108,512 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,368 22,325 503 4,696 8,047 9,654 6,591 6,591   Interest-bearing liabilities   94,387 82,371 0.0 32.5 18.6 0.0 0.0 0.0   Balance sheet total (assets)   102,592 111,584 9,693 12,953 16,212 18,948 6,591 6,591   Net Debt   91,276 81,850 -326 -217 -255 -1,623 -6,591 -6,591     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   2,408 4,138 301 3,249 600 1,602 0.0 0.0   Gross profit growth   0.0% 71.9% -92.7% 981.0% -81.5% 167.1% -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)   102,592 111,584 9,693 12,953 16,212 18,948 6,591 6,591   Balance sheet change%   0.0% 8.8% -91.3% 33.6% 25.2% 16.9% -65.2% 0.0%   Added value   5,407.5 28,031.5 277.1 3,248.7 599.6 1,601.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   97,278 11,234 -108,512 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   224.6% 677.4% 92.2% 100.0% 100.0% 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 %   5.3% 26.2% 0.5% 44.0% 7.5% 11.8% 0.0% 0.0%   ROI %   5.5% 27.0% 0.5% 190.3% 17.0% 23.5% 0.0% 0.0%   ROE %   78.9% 161.6% -20.3% 161.3% 11.9% 18.2% 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 %   25.6% 42.3% 5.2% 36.3% 49.6% 51.0% 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, %   3,791.2% 1,977.9% -108.4% -6.7% -42.6% -101.3% 0.0% 0.0%   Gearing %   3,985.6% 369.0% 0.0% 0.7% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 2.8% 9.1% 395.2% 844.7% 854.6% 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   0.2 0.3 1.0 0.3 0.4 0.2 0.0 0.0   Current Ratio   0.2 0.3 1.0 0.3 0.4 0.2 0.0 0.0   Cash and cash equivalent   3,110.3 520.8 325.8 249.7 274.0 1,622.9 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   -12,688.8 -6,147.3 103.3 -5,863.6 -4,991.3 -7,002.7 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