Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AJ Ejendomme, Randers P/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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.8% 0.6% 1.3% 0.9% 0.9% 0.9% 8.2% 8.2%   Credit score (0-100)   92 97 81 89 90 88 30 30   Credit rating   AA AA A A A A BB BB   Credit limit (kDKK)   393.1 737.8 193.3 780.8 1,216.2 1,088.7 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   869 1,063 1,367 1,813 1,324 1,882 0.0 0.0   EBITDA   859 1,053 1,367 1,813 1,324 1,882 0.0 0.0   EBIT   2,167 3,344 1,395 1,870 3,879 1,980 0.0 0.0   Pre-tax profit (PTP)   1,508.7 2,612.5 -1,189.8 495.5 7,253.7 381.0 0.0 0.0   Net earnings   1,508.7 2,612.5 -1,189.8 495.5 7,253.7 381.0 0.0 0.0   Pre-tax profit without non-rec. items   1,509 2,613 -1,190 496 7,254 381 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   25,250 32,000 36,400 39,800 48,000 49,775 0.0 0.0   Shareholders equity total   3,490 6,103 4,913 5,409 12,662 13,043 12,543 12,543   Interest-bearing liabilities   20,895 24,046 40,992 40,489 28,786 31,631 0.0 0.0   Balance sheet total (assets)   25,770 32,154 47,089 47,283 51,049 50,753 12,543 12,543   Net Debt   20,472 24,046 30,471 33,235 25,825 31,613 -12,543 -12,543     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   869 1,063 1,367 1,813 1,324 1,882 0.0 0.0   Gross profit growth   0.0% 22.4% 28.6% 32.6% -27.0% 42.2% -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)   25,770 32,154 47,089 47,283 51,049 50,753 12,543 12,543   Balance sheet change%   20.8% 24.8% 46.5% 0.4% 8.0% -0.6% -75.3% 0.0%   Added value   2,167.0 3,343.6 1,395.0 1,870.0 3,879.3 1,979.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,250 6,750 4,400 3,400 8,200 1,775 -49,775 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 (%)   249.5% 314.4% 102.0% 103.2% 293.1% 105.2% 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 %   9.2% 11.5% 3.5% 4.0% 18.0% 3.9% 0.0% 0.0%   ROI %   9.5% 12.1% 3.6% 4.0% 20.0% 4.5% 0.0% 0.0%   ROE %   55.1% 54.5% -21.6% 9.6% 80.3% 3.0% 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 %   13.5% 19.0% 10.4% 11.5% 24.8% 25.8% 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, %   2,384.5% 2,282.8% 2,228.6% 1,833.5% 1,951.0% 1,680.1% 0.0% 0.0%   Gearing %   598.7% 394.0% 834.4% 748.6% 227.3% 242.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.3% 8.0% 3.4% 4.6% 5.3% 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   0.2 0.0 7.6 3.6 1.1 0.3 0.0 0.0   Current Ratio   0.2 0.0 7.2 3.5 1.1 0.3 0.0 0.0   Cash and cash equivalent   422.9 0.0 10,521.3 7,254.4 2,960.5 17.7 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   -2,371.5 -14,345.2 9,214.6 5,352.8 301.0 -2,475.9 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