Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SSG EJENDOM 72 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   0.6% 0.6% 0.8% 0.7% 0.6% 0.6% 8.3% 8.3%   Credit score (0-100)   97 97 92 95 96 96 29 29   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,710.0 1,787.9 1,700.9 1,913.8 1,844.0 2,195.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,455 1,554 1,563 1,520 1,547 1,963 0.0 0.0   EBITDA   1,455 1,554 1,563 1,520 1,547 1,963 0.0 0.0   EBIT   659 746 771 728 708 1,098 0.0 0.0   Pre-tax profit (PTP)   772.5 889.0 968.7 841.4 942.9 1,344.1 0.0 0.0   Net earnings   602.8 693.6 755.6 656.2 735.6 1,048.4 0.0 0.0   Pre-tax profit without non-rec. items   773 889 969 841 943 1,344 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   24,700 23,892 23,100 23,892 23,892 26,027 0.0 0.0   Shareholders equity total   17,525 18,219 18,974 19,866 18,756 22,144 10,170 10,170   Interest-bearing liabilities   13,110 12,122 11,131 12,211 11,634 11,054 0.0 0.0   Balance sheet total (assets)   35,067 34,994 35,369 37,085 35,556 38,984 10,170 10,170   Net Debt   13,110 12,122 11,131 12,190 11,634 11,054 -10,170 -10,170     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,455 1,554 1,563 1,520 1,547 1,963 0.0 0.0   Gross profit growth   11.7% 6.8% 0.6% -2.7% 1.7% 26.9% -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)   35,067 34,994 35,369 37,085 35,556 38,984 10,170 10,170   Balance sheet change%   -1.1% -0.2% 1.1% 4.8% -4.1% 9.6% -73.9% 0.0%   Added value   1,454.5 1,554.1 1,562.8 1,520.4 1,499.6 1,963.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,565 -1,616 -1,584 -1,235 -221 -395 -12,557 -11,474   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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   45.3% 48.0% 49.3% 47.9% 45.8% 55.9% 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 %   2.9% 3.2% 3.4% 3.3% 3.2% 4.1% 0.0% 0.0%   ROI %   3.0% 3.3% 3.5% 3.4% 3.3% 4.2% 0.0% 0.0%   ROE %   3.5% 3.9% 4.1% 3.4% 3.8% 5.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   50.0% 52.1% 53.6% 53.6% 52.8% 56.8% 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, %   901.4% 780.0% 712.3% 801.7% 752.2% 563.1% 0.0% 0.0%   Gearing %   74.8% 66.5% 58.7% 61.5% 62.0% 49.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.0% 2.0% 3.0% 1.9% 1.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   9.1 8.2 6.3 10.9 10.7 11.2 0.0 0.0   Current Ratio   9.1 8.2 6.3 10.9 10.7 11.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 20.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   9,231.7 9,746.1 10,307.0 11,978.7 10,578.1 11,796.1 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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