Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASGER G. JØRGENSEN EJENDOMME A/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.3% 2.4% 1.7% 1.7% 2.0% 1.6% 16.2% 16.2%   Credit score (0-100)   82 65 72 72 68 73 11 11   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   34.7 0.0 0.7 1.3 0.0 0.9 -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   845 635 1,013 1,335 1,077 1,221 0.0 0.0   EBITDA   845 543 861 1,335 1,077 1,103 0.0 0.0   EBIT   274 -255 42.9 382 21.8 23.6 0.0 0.0   Pre-tax profit (PTP)   -371.0 -1,121.4 -390.5 -190.1 -537.0 -613.2 0.0 0.0   Net earnings   -289.4 -899.5 -348.1 -148.3 -418.8 -535.7 0.0 0.0   Pre-tax profit without non-rec. items   -371 -1,121 -391 -190 -537 -613 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   23,916 22,188 22,378 29,279 28,355 30,751 0.0 0.0   Shareholders equity total   1,719 819 471 323 -95.9 -632 -2,127 -2,127   Interest-bearing liabilities   22,425 21,488 21,722 29,004 28,579 33,190 2,127 2,127   Balance sheet total (assets)   24,400 23,320 23,369 30,080 29,188 34,060 0.0 0.0   Net Debt   22,355 20,845 21,054 28,593 28,268 31,199 2,127 2,127     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   845 635 1,013 1,335 1,077 1,221 0.0 0.0   Gross profit growth   -3.3% -24.8% 59.5% 31.7% -19.3% 13.4% -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)   24,400 23,320 23,369 30,080 29,188 34,060 0 0   Balance sheet change%   64.8% -4.4% 0.2% 28.7% -3.0% 16.7% -100.0% 0.0%   Added value   844.8 543.3 861.3 1,334.8 974.7 1,102.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,106 -2,527 -628 5,948 -1,979 1,317 -29,756 -995   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   32.5% -40.2% 4.2% 28.6% 2.0% 1.9% 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 %   1.4% -1.1% 0.2% 1.4% 0.1% 0.1% 0.0% 0.0%   ROI %   1.4% -1.1% 0.2% 1.5% 0.1% 0.1% 0.0% 0.0%   ROE %   -15.5% -70.9% -53.9% -37.4% -2.8% -1.7% 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 %   7.0% 3.5% 2.0% 1.1% -0.3% -1.8% -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, %   2,646.1% 3,836.5% 2,444.5% 2,142.2% 2,623.9% 2,829.2% 0.0% 0.0%   Gearing %   1,304.7% 2,622.7% 4,609.2% 8,981.5% -29,797.6% -5,255.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.9% 2.0% 2.3% 2.0% 2.1% 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   0.0 0.1 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   70.1 643.4 667.8 410.8 310.6 1,990.2 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   -22,196.9 -21,368.4 -21,906.7 -28,956.0 -28,451.4 -31,383.1 -1,063.3 -1,063.3   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