Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSANPARTSSELSKABET AF 14. MARTS 2006 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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.0% 2.9% 3.4% 2.0% 3.2% 2.1% 13.4% 13.4%   Credit score (0-100)   59 58 52 69 55 68 17 17   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.3 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   321 323 312 678 279 651 0.0 0.0   EBITDA   321 323 312 678 279 651 0.0 0.0   EBIT   164 166 155 520 121 493 0.0 0.0   Pre-tax profit (PTP)   -33.2 -29.6 -25.5 360.6 -33.9 298.3 0.0 0.0   Net earnings   -25.9 -23.1 -19.9 281.3 -26.4 232.7 0.0 0.0   Pre-tax profit without non-rec. items   -33.2 -29.6 -25.5 361 -33.9 298 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Tangible assets total   6,931 6,775 6,688 6,530 6,372 6,214 0.0 0.0   Shareholders equity total   785 762 742 1,023 997 1,229 729 729   Interest-bearing liabilities   6,675 6,284 5,618 5,334 5,048 4,889 0.0 0.0   Balance sheet total (assets)   7,939 7,559 6,931 7,000 6,737 6,814 729 729   Net Debt   6,441 6,129 5,457 4,864 4,683 4,312 -729 -729     See the entire balance sheet 1000.0 Volume  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 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   321 323 312 678 279 651 0.0 0.0   Gross profit growth   78.5% 0.7% -3.4% 117.5% -58.9% 133.6% -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)   7,939 7,559 6,931 7,000 6,737 6,814 729 729   Balance sheet change%   2.8% -4.8% -8.3% 1.0% -3.8% 1.1% -89.3% 0.0%   Added value   320.6 322.9 311.9 678.4 278.8 651.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -313 -313 -244 -316 -316 -316 -6,214 0   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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 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 (%)   51.1% 51.5% 49.6% 76.7% 43.3% 75.7% 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 %   2.1% 2.1% 2.1% 7.5% 1.8% 7.3% 0.0% 0.0%   ROI %   2.1% 2.2% 2.1% 7.5% 1.8% 7.4% 0.0% 0.0%   ROE %   -3.2% -3.0% -2.6% 31.9% -2.6% 20.9% 0.0% 0.0%   1000.0 Solidity  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Equity ratio %   9.9% 10.1% 10.7% 14.6% 14.8% 18.0% 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, %   2,009.3% 1,898.4% 1,749.7% 717.0% 1,679.6% 662.1% 0.0% 0.0%   Gearing %   850.7% 825.2% 757.5% 521.4% 506.6% 397.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.0% 3.0% 2.9% 3.0% 3.9% 0.0% 0.0%   1000.0 Liquidity  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Quick Ratio   1.9 1.7 0.6 1.0 0.7 1.3 0.0 0.0   Current Ratio   1.9 1.7 0.6 1.0 0.7 1.3 0.0 0.0   Cash and cash equivalent   234.2 154.6 161.2 469.7 365.1 577.2 0.0 0.0   1000.0 Capital use efficiency  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 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   486.6 329.6 -198.0 -8.4 -169.7 127.3 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  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 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