Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TBJ EJENDOMME 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   0.7% 1.1% 0.9% 1.5% 1.3% 0.7% 7.2% 7.2%   Credit score (0-100)   95 86 89 75 79 92 34 34   Credit rating   AA A A A A AA BBB BBB   Credit limit (kDKK)   2,176.2 1,059.0 2,234.7 102.5 309.2 2,701.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,637 1,240 2,858 623 1,412 1,847 0.0 0.0   EBITDA   5,637 1,153 2,858 -170 805 1,242 0.0 0.0   EBIT   5,466 5,434 3,866 684 765 3,908 0.0 0.0   Pre-tax profit (PTP)   4,804.5 5,009.5 4,034.4 139.7 -177.6 2,563.3 0.0 0.0   Net earnings   3,746.2 3,920.6 4,082.0 268.9 -41.5 2,600.1 0.0 0.0   Pre-tax profit without non-rec. items   4,805 5,009 4,034 140 -178 2,563 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   59,871 35,760 28,704 27,152 42,328 38,021 0.0 0.0   Shareholders equity total   17,472 21,392 25,474 22,543 22,502 25,102 24,977 24,977   Interest-bearing liabilities   48,851 25,597 20,163 23,510 30,812 30,200 0.0 0.0   Balance sheet total (assets)   71,414 51,938 49,487 46,529 57,598 56,928 24,977 24,977   Net Debt   42,966 23,164 13,964 19,409 20,424 23,364 -24,977 -24,977     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   5,637 1,240 2,858 623 1,412 1,847 0.0 0.0   Gross profit growth   40.2% -78.0% 130.4% -78.2% 126.8% 30.9% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   71,414 51,938 49,487 46,529 57,598 56,928 24,977 24,977   Balance sheet change%   25.6% -27.3% -4.7% -6.0% 23.8% -1.2% -56.1% 0.0%   Added value   5,465.7 5,434.1 3,898.1 723.3 805.0 3,989.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,107 -24,111 -7,088 -1,592 15,137 -4,389 -38,021 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   97.0% 438.2% 135.3% 109.8% 54.2% 211.5% 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 %   8.9% 8.9% 8.9% 2.2% 1.5% 7.0% 0.0% 0.0%   ROI %   9.1% 9.3% 9.5% 2.3% 1.6% 7.3% 0.0% 0.0%   ROE %   24.0% 20.2% 17.4% 1.1% -0.2% 10.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   24.5% 41.2% 51.5% 48.4% 39.1% 44.1% 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, %   762.2% 2,008.7% 488.7% -11,405.1% 2,537.3% 1,881.9% 0.0% 0.0%   Gearing %   279.6% 119.7% 79.2% 104.3% 136.9% 120.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.3% 2.0% 4.1% 3.6% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.8 1.5 1.1 3.6 7.4 0.0 0.0   Current Ratio   0.8 1.8 1.7 1.5 3.6 11.7 0.0 0.0   Cash and cash equivalent   5,885.6 2,433.2 6,198.7 4,100.8 10,387.3 6,836.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -3,298.2 6,934.9 8,698.1 6,050.1 11,026.4 17,289.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 723 805 3,990 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -170 805 1,242 0 0   EBIT / employee   0 0 0 684 765 3,908 0 0   Net earnings / employee   0 0 0 269 -41 2,600 0 0