Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RJ EJENDOM 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.3% 1.7% 1.8% 3.2% 1.5% 2.0% 10.1% 10.0%   Credit score (0-100)   67 72 71 55 75 69 24 25   Credit rating   BBB A A BBB A A BB BB   Credit limit (kDKK)   0.1 2.5 2.6 0.0 14.5 0.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   692 761 941 1,186 1,612 1,339 0.0 0.0   EBITDA   692 761 2,703 1,186 1,612 1,339 0.0 0.0   EBIT   476 473 1,822 322 937 663 0.0 0.0   Pre-tax profit (PTP)   515.3 542.8 1,703.4 -545.0 1,133.0 297.3 0.0 0.0   Net earnings   402.0 423.4 1,264.7 -425.9 883.8 151.1 0.0 0.0   Pre-tax profit without non-rec. items   515 543 1,703 -545 1,133 297 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   5,211 4,922 21,101 20,575 20,315 19,679 0.0 0.0   Shareholders equity total   6,375 1,699 2,963 2,537 3,421 3,572 3,072 3,072   Interest-bearing liabilities   2,502 5,227 19,045 18,451 16,948 16,200 0.0 0.0   Balance sheet total (assets)   9,850 7,602 23,191 21,099 20,797 20,070 3,072 3,072   Net Debt   2,076 2,795 18,527 18,083 16,485 15,862 -3,072 -3,072     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   692 761 941 1,186 1,612 1,339 0.0 0.0   Gross profit growth   -17.0% 9.9% 23.7% 26.0% 35.9% -16.9% -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)   9,850 7,602 23,191 21,099 20,797 20,070 3,072 3,072   Balance sheet change%   4.5% -22.8% 205.1% -9.0% -1.4% -3.5% -84.7% 0.0%   Added value   692.3 760.8 2,702.8 1,186.3 1,801.5 1,339.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -432 -576 15,298 -1,390 -934 -1,312 -19,679 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   68.8% 62.1% 193.6% 27.2% 58.2% 49.5% 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 %   5.7% 6.7% 11.8% 1.5% 7.5% 3.4% 0.0% 0.0%   ROI %   6.1% 7.1% 12.4% 1.5% 7.5% 3.4% 0.0% 0.0%   ROE %   6.5% 10.5% 54.3% -15.5% 29.7% 4.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   64.7% 22.3% 12.8% 12.0% 16.5% 17.8% 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, %   299.8% 367.4% 685.5% 1,524.3% 1,022.9% 1,184.2% 0.0% 0.0%   Gearing %   39.2% 307.7% 642.7% 727.1% 495.4% 453.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.1% 1.0% 4.6% 2.4% 2.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.5 0.5 0.3 0.1 0.5 0.5 0.0 0.0   Current Ratio   1.5 0.5 0.3 0.1 0.5 0.5 0.0 0.0   Cash and cash equivalent   426.4 2,431.5 517.5 368.1 462.7 337.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,541.0 -2,902.1 -3,894.3 -5,204.8 -499.0 -467.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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