Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET GEJLHAVEGAARD 5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.4% 3.1% 3.6% 3.7% 2.5% 3.0% 11.2% 11.0%   Credit score (0-100)   55 56 50 52 61 58 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   478 518 463 448 491 455 0.0 0.0   EBITDA   478 518 463 448 491 455 0.0 0.0   EBIT   293 314 260 245 288 252 0.0 0.0   Pre-tax profit (PTP)   108.0 145.0 67.0 110.0 158.0 141.2 0.0 0.0   Net earnings   67.0 113.0 45.0 86.0 148.0 110.1 0.0 0.0   Pre-tax profit without non-rec. items   108 145 67.0 110 158 141 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   7,389 7,184 6,982 6,779 6,576 6,373 0.0 0.0   Shareholders equity total   958 1,071 1,116 1,201 1,349 1,460 1,335 1,335   Interest-bearing liabilities   5,279 4,917 5,397 5,110 4,759 4,417 0.0 0.0   Balance sheet total (assets)   7,421 7,194 6,994 6,779 6,598 6,387 1,335 1,335   Net Debt   5,259 4,917 5,385 5,110 4,737 4,403 -1,335 -1,335     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   478 518 463 448 491 455 0.0 0.0   Gross profit growth   3.5% 8.4% -10.6% -3.2% 9.6% -7.3% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,421 7,194 6,994 6,779 6,598 6,387 1,335 1,335   Balance sheet change%   -1.5% -3.1% -2.8% -3.1% -2.7% -3.2% -79.1% 0.0%   Added value   478.0 518.0 463.0 448.0 491.0 455.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -314 -409 -405 -406 -406 -406 -6,373 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   61.3% 60.6% 56.2% 54.7% 58.7% 55.4% 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 %   3.9% 4.3% 3.7% 3.6% 4.3% 3.9% 0.0% 0.0%   ROI %   4.4% 5.0% 4.0% 3.7% 4.4% 4.0% 0.0% 0.0%   ROE %   7.3% 11.1% 4.1% 7.4% 11.6% 7.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   12.9% 14.9% 16.0% 17.7% 20.4% 22.9% 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, %   1,100.2% 949.2% 1,163.1% 1,140.6% 964.8% 967.5% 0.0% 0.0%   Gearing %   551.0% 459.1% 483.6% 425.5% 352.8% 302.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.3% 3.7% 2.6% 2.6% 2.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   20.0 0.0 12.0 0.0 22.0 13.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -1,668.0 -1,708.0 -1,000.0 -922.0 -891.0 -933.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   239 259 232 224 246 228 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   239 259 232 224 246 228 0 0   EBIT / employee   147 157 130 123 144 126 0 0   Net earnings / employee   34 57 23 43 74 55 0 0