Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET NOBIS 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 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   0.7% 0.5% 0.6% 0.6% 0.5% 0.7% 7.9% 7.8%   Credit score (0-100)   95 99 97 97 98 92 31 31   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   3,276.0 3,913.7 4,235.5 4,757.7 4,773.2 5,304.7 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   3,267 4,013 3,389 3,900 3,534 3,036 0.0 0.0   EBITDA   3,267 4,013 3,389 3,900 3,534 3,036 0.0 0.0   EBIT   3,267 2,067 4,183 5,303 3,534 3,401 0.0 0.0   Pre-tax profit (PTP)   2,759.7 1,499.0 3,645.4 4,757.1 2,525.7 8,979.3 0.0 0.0   Net earnings   2,152.6 1,169.2 2,855.0 3,710.5 1,968.3 6,937.4 0.0 0.0   Pre-tax profit without non-rec. items   2,760 1,499 3,645 4,757 2,526 8,979 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   66,546 64,600 65,850 67,625 67,625 58,675 0.0 0.0   Shareholders equity total   33,409 34,579 37,434 41,144 43,112 50,050 49,850 49,850   Interest-bearing liabilities   23,855 31,624 30,867 30,104 29,335 19,121 0.0 0.0   Balance sheet total (assets)   67,265 72,136 74,867 77,987 78,824 76,882 49,850 49,850   Net Debt   23,224 24,311 22,226 19,754 18,586 1,092 -49,850 -49,850     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   3,267 4,013 3,389 3,900 3,534 3,036 0.0 0.0   Gross profit growth   -4.2% 22.8% -15.5% 15.1% -9.4% -14.1% -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)   67,265 72,136 74,867 77,987 78,824 76,882 49,850 49,850   Balance sheet change%   10.4% 7.2% 3.8% 4.2% 1.1% -2.5% -35.2% 0.0%   Added value   3,266.8 2,067.2 4,182.6 5,303.3 3,533.8 3,400.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,121 -1,946 1,250 1,775 0 -8,950 -58,675 0   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 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 (%)   100.0% 51.5% 123.4% 136.0% 100.0% 112.0% 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 %   5.1% 3.0% 5.7% 6.9% 4.5% 12.5% 0.0% 0.0%   ROI %   5.4% 3.1% 5.9% 7.2% 4.6% 13.0% 0.0% 0.0%   ROE %   6.7% 3.4% 7.9% 9.4% 4.7% 14.9% 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 %   50.8% 49.0% 51.0% 53.8% 55.7% 66.6% 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, %   710.9% 605.8% 655.8% 506.6% 525.9% 36.0% 0.0% 0.0%   Gearing %   71.4% 91.5% 82.5% 73.2% 68.0% 38.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.0% 1.7% 1.8% 3.4% 3.2% 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 6.5 5.7 6.7 9.5 9.2 0.0 0.0   Current Ratio   0.1 2.8 2.9 3.5 4.3 5.0 0.0 0.0   Cash and cash equivalent   630.8 7,313.3 8,641.7 10,350.0 10,749.5 18,029.6 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   -5,035.0 4,807.9 5,943.5 7,363.6 4,995.8 10,620.7 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