Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET ASTERIA 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.7% 0.6% 0.7% 0.7% 0.5% 0.5% 7.6% 7.6%   Credit score (0-100)   95 98 95 93 99 98 32 32   Credit rating   AA AA AA AA AAA AA BB BB   Credit limit (kDKK)   2,117.5 2,249.9 2,366.9 3,112.5 4,228.5 3,947.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,398 1,495 1,930 2,232 3,999 4,145 0.0 0.0   EBITDA   1,398 1,495 1,930 2,232 3,999 4,145 0.0 0.0   EBIT   3,138 1,770 2,330 9,282 9,418 2,637 0.0 0.0   Pre-tax profit (PTP)   3,127.5 1,746.3 2,004.4 8,763.0 8,253.1 1,150.8 0.0 0.0   Net earnings   2,439.5 1,362.1 1,563.4 6,835.1 6,437.4 897.7 0.0 0.0   Pre-tax profit without non-rec. items   3,128 1,746 2,004 8,763 8,253 1,151 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   38,277 62,620 68,017 114,008 141,115 143,590 0.0 0.0   Shareholders equity total   20,683 22,045 23,608 30,443 36,881 37,778 37,278 37,278   Interest-bearing liabilities   25,896 44,028 43,394 74,980 95,234 94,664 0.0 0.0   Balance sheet total (assets)   53,181 72,117 74,631 115,871 144,903 144,894 37,278 37,278   Net Debt   24,211 43,444 42,066 74,506 92,880 93,856 -37,278 -37,278     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,398 1,495 1,930 2,232 3,999 4,145 0.0 0.0   Gross profit growth   26.9% 7.0% 29.1% 15.7% 79.1% 3.7% -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)   53,181 72,117 74,631 115,871 144,903 144,894 37,278 37,278   Balance sheet change%   7.2% 35.6% 3.5% 55.3% 25.1% -0.0% -74.3% 0.0%   Added value   3,137.6 1,770.1 2,330.3 9,282.5 9,418.0 2,637.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,266 24,343 5,397 45,992 27,107 2,475 -143,590 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   224.5% 118.4% 120.7% 415.8% 235.5% 63.6% 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 %   6.9% 3.4% 3.5% 9.9% 7.2% 1.8% 0.0% 0.0%   ROI %   7.0% 3.4% 3.6% 10.1% 7.4% 1.9% 0.0% 0.0%   ROE %   12.5% 6.4% 6.8% 25.3% 19.1% 2.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   38.9% 30.6% 31.6% 26.3% 25.5% 26.1% 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, %   1,732.4% 2,905.9% 2,179.2% 3,337.3% 2,322.9% 2,264.1% 0.0% 0.0%   Gearing %   125.2% 199.7% 183.8% 246.3% 258.2% 250.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.1% 1.3% 1.1% 1.4% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   8.9 10.1 2.3 0.1 0.2 0.1 0.0 0.0   Current Ratio   8.9 10.1 2.3 0.1 0.2 0.1 0.0 0.0   Cash and cash equivalent   1,685.5 583.5 1,328.4 474.7 2,353.6 808.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   13,223.2 8,559.5 3,691.8 -21,727.6 -12,802.9 -15,101.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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