Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nielsen Car Group Ejendomme I 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   1.0% 1.1% 1.0% 1.0% 0.9% 0.9% 7.7% 7.7%   Credit score (0-100)   87 84 85 88 87 88 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3,662.3 3,065.9 4,317.5 5,054.1 5,732.7 5,916.0 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   8,136 8,654 8,335 8,528 8,828 9,098 0.0 0.0   EBITDA   8,136 8,654 8,335 8,528 8,828 9,098 0.0 0.0   EBIT   5,052 5,409 5,090 5,283 5,337 7,215 0.0 0.0   Pre-tax profit (PTP)   5,091.4 4,698.9 5,750.9 4,339.9 4,820.5 6,598.4 0.0 0.0   Net earnings   4,079.4 3,740.6 4,550.5 3,414.3 4,005.2 5,198.5 0.0 0.0   Pre-tax profit without non-rec. items   5,091 4,699 5,751 4,340 4,821 6,598 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   125,638 122,393 119,425 127,973 124,969 123,398 0.0 0.0   Shareholders equity total   64,736 69,049 74,165 76,169 80,144 85,343 55,438 55,438   Interest-bearing liabilities   52,959 46,911 42,692 42,679 37,641 35,793 0.0 0.0   Balance sheet total (assets)   138,385 137,209 139,002 139,771 138,325 142,397 55,438 55,438   Net Debt   48,103 41,823 36,399 38,494 34,337 32,269 -55,438 -55,438     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   8,136 8,654 8,335 8,528 8,828 9,098 0.0 0.0   Gross profit growth   -1.7% 6.4% -3.7% 2.3% 3.5% 3.1% -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)   138,385 137,209 139,002 139,771 138,325 142,397 55,438 55,438   Balance sheet change%   0.4% -0.9% 1.3% 0.6% -1.0% 2.9% -61.1% 0.0%   Added value   8,136.4 8,653.7 8,334.6 8,527.7 8,582.3 9,098.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,392 -4,379 -6,214 -356 -724 -3,454 -100,827 -23,534   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 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 (%)   62.1% 62.5% 61.1% 61.9% 60.5% 79.3% 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 %   4.7% 4.3% 4.9% 4.1% 5.0% 6.0% 0.0% 0.0%   ROI %   5.0% 4.5% 5.3% 4.3% 5.2% 6.2% 0.0% 0.0%   ROE %   6.8% 5.6% 6.4% 4.5% 5.1% 6.3% 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 %   46.8% 50.3% 53.4% 54.5% 57.9% 59.9% 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, %   591.2% 483.3% 436.7% 451.4% 389.0% 354.7% 0.0% 0.0%   Gearing %   81.8% 67.9% 57.6% 56.0% 47.0% 41.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.4% 2.4% 3.3% 5.4% 4.8% 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   0.4 0.6 0.8 0.6 0.9 1.3 0.0 0.0   Current Ratio   0.4 0.6 0.8 0.6 0.9 1.3 0.0 0.0   Cash and cash equivalent   4,855.8 5,087.8 6,293.1 4,184.4 3,303.6 3,524.0 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   -13,871.0 -10,411.9 -6,968.7 -9,181.3 -4,179.2 -122.2 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