Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PEDERSHAAB REAL ESTATE 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.5% 1.7% 1.7% 1.9% 2.0% 8.5% 8.3%   Credit score (0-100)   82 77 71 73 68 69 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   228.6 70.8 11.3 14.0 1.7 0.9 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   1,355 1,354 1,354 1,354 1,353 1,166 0.0 0.0   EBITDA   1,355 1,354 1,354 1,354 1,353 1,166 0.0 0.0   EBIT   969 963 962 962 1,180 993 0.0 0.0   Pre-tax profit (PTP)   988.2 1,019.2 999.0 1,024.7 1,218.0 996.0 0.0 0.0   Net earnings   767.5 794.9 779.2 799.3 950.0 777.0 0.0 0.0   Pre-tax profit without non-rec. items   988 1,019 999 1,025 1,218 996 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   15,325 15,209 14,818 14,426 9,462 9,289 0.0 0.0   Shareholders equity total   13,776 13,286 12,566 11,865 7,578 6,855 6,730 6,730   Interest-bearing liabilities   168 0.0 0.0 203 96.0 552 0.0 0.0   Balance sheet total (assets)   16,611 16,219 15,328 14,852 9,462 9,289 6,730 6,730   Net Debt   168 0.0 0.0 203 96.0 552 -6,730 -6,730     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   1,355 1,354 1,354 1,354 1,353 1,166 0.0 0.0   Gross profit growth   0.0% -0.0% -0.0% -0.0% -0.1% -13.8% -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)   16,611 16,219 15,328 14,852 9,462 9,289 6,730 6,730   Balance sheet change%   5.0% -2.4% -5.5% -3.1% -36.3% -1.8% -27.5% 0.0%   Added value   1,354.8 1,354.3 1,353.9 1,353.8 1,571.6 1,166.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -772 -834 -402 -847 245 -5,906 -9,289 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  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 (%)   71.5% 71.1% 71.1% 71.1% 87.2% 85.2% 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 %   6.2% 6.2% 6.3% 6.8% 10.0% 10.6% 0.0% 0.0%   ROI %   6.3% 6.4% 6.5% 6.9% 10.3% 11.0% 0.0% 0.0%   ROE %   5.7% 5.9% 6.0% 6.5% 9.8% 10.8% 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 %   82.9% 81.9% 82.0% 79.9% 80.1% 73.8% 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, %   12.4% 0.0% 0.0% 15.0% 7.1% 47.3% 0.0% 0.0%   Gearing %   1.2% 0.0% 0.0% 1.7% 1.3% 8.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 0.1% 0.0% 0.0% 0.0% 0.6% 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   4.7 3.5 4.7 1.4 0.0 0.0 0.0 0.0   Current Ratio   4.7 3.5 4.7 1.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 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   1,009.1 717.7 401.4 115.3 -202.0 -686.0 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