Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RISBJERG EJENDOMME 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.5% 1.2% 1.1% 2.0% 1.3% 7.8% 7.8%   Credit score (0-100)   81 76 80 83 68 81 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   131.6 42.0 460.3 723.0 3.4 445.9 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   2,348 2,415 8,104 5,671 2,648 3,008 0.0 0.0   EBITDA   2,348 2,415 7,830 5,161 1,349 1,865 0.0 0.0   EBIT   1,814 1,831 7,141 4,332 843 1,312 0.0 0.0   Pre-tax profit (PTP)   1,381.9 1,373.8 6,588.8 3,712.3 -102.5 447.3 0.0 0.0   Net earnings   1,067.7 1,071.0 4,799.6 3,252.6 -83.8 351.2 0.0 0.0   Pre-tax profit without non-rec. items   1,382 1,374 6,589 3,712 -103 447 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   32,741 35,551 47,982 50,744 51,996 51,872 0.0 0.0   Shareholders equity total   9,942 11,013 15,812 19,065 18,981 25,332 25,207 25,207   Interest-bearing liabilities   22,287 28,837 28,439 29,197 31,591 24,580 0.0 0.0   Balance sheet total (assets)   34,044 42,007 53,085 51,180 52,887 52,059 25,207 25,207   Net Debt   20,984 28,686 23,688 29,197 31,408 24,572 -25,207 -25,207     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   2,348 2,415 8,104 5,671 2,648 3,008 0.0 0.0   Gross profit growth   5.8% 2.8% 235.6% -30.0% -53.3% 13.6% -100.0% 0.0%   Employees   1 1 1 1 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 50.0% -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)   34,044 42,007 53,085 51,180 52,887 52,059 25,207 25,207   Balance sheet change%   27.0% 23.4% 26.4% -3.6% 3.3% -1.6% -51.6% 0.0%   Added value   2,348.1 2,414.7 7,829.7 5,160.7 1,671.9 1,865.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,567 2,226 11,742 1,934 745 -677 -51,872 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  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 (%)   77.3% 75.8% 88.1% 76.4% 31.9% 43.6% 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 %   6.0% 4.8% 15.0% 8.3% 1.6% 2.5% 0.0% 0.0%   ROI %   6.2% 5.0% 16.8% 9.3% 1.7% 2.6% 0.0% 0.0%   ROE %   12.5% 10.2% 35.8% 18.7% -0.4% 1.6% 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 %   29.2% 26.3% 29.9% 37.5% 36.2% 49.1% 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, %   893.7% 1,188.0% 302.5% 565.8% 2,327.4% 1,317.4% 0.0% 0.0%   Gearing %   224.2% 261.8% 179.8% 153.1% 166.4% 97.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.8% 1.9% 2.2% 3.1% 3.1% 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   0.4 0.6 0.3 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.6 0.3 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   1,302.7 150.4 4,750.5 0.0 183.4 8.3 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   -2,026.4 -4,655.6 -12,984.5 -16,391.1 -8,788.8 -2,886.7 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   2,348 2,415 7,830 5,161 836 622 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,348 2,415 7,830 5,161 675 622 0 0   EBIT / employee   1,814 1,831 7,141 4,332 422 437 0 0   Net earnings / employee   1,068 1,071 4,800 3,253 -42 117 0 0