Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Egedal Resi I 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 N/A 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 2.9% 1.8% 1.2% 4.3% 1.4% 8.4% 8.4%   Credit score (0-100)   0 58 70 81 46 78 29 29   Credit rating   N/A BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 9.2 440.4 0.0 153.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/9 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   0.0 4,932 9,309 5,909 -2,436 6,279 0.0 0.0   EBITDA   0.0 -103 9,309 5,909 -2,436 6,279 0.0 0.0   EBIT   0.0 4,932 17,153 10,869 -6,421 11,151 0.0 0.0   Pre-tax profit (PTP)   0.0 4,929.6 7,970.5 4,998.8 -3,660.9 5,229.2 0.0 0.0   Net earnings   0.0 3,843.7 6,217.4 3,870.7 -2,915.1 4,078.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 4,930 15,815 9,959 -7,646 10,101 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 57,407 66,300 71,260 67,275 72,147 0.0 0.0   Shareholders equity total   0.0 3,884 10,101 13,972 11,057 15,135 15,095 15,095   Interest-bearing liabilities   0.0 87,826 53,576 53,130 52,584 52,824 0.0 0.0   Balance sheet total (assets)   0.0 58,076 69,824 73,208 68,655 74,112 15,095 15,095   Net Debt   0.0 87,424 51,790 51,278 51,575 51,143 -15,095 -15,095     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/9 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   0.0 4,932 9,309 5,909 -2,436 6,279 0.0 0.0   Gross profit growth   0.0% 0.0% 88.7% -36.5% 0.0% 0.0% -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)   0 58,076 69,824 73,208 68,655 74,112 15,095 15,095   Balance sheet change%   0.0% 0.0% 20.2% 4.8% -6.2% 7.9% -79.6% 0.0%   Added value   0.0 4,932.1 17,153.4 10,869.5 -6,421.5 11,151.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 57,407 8,893 4,960 -3,985 4,872 -72,147 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/9 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 (%)   0.0% 100.0% 184.3% 183.9% 263.6% 177.6% 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 %   0.0% 8.5% 26.8% 15.2% -9.1% 15.7% 0.0% 0.0%   ROI %   0.0% 5.3% 21.5% 15.8% -9.3% 16.1% 0.0% 0.0%   ROE %   0.0% 99.0% 88.9% 32.2% -23.3% 31.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 6.7% 14.5% 19.2% 16.2% 20.5% 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, %   0.0% -85,151.6% 556.3% 867.7% -2,117.0% 814.5% 0.0% 0.0%   Gearing %   0.0% 2,261.4% 530.4% 380.3% 475.6% 349.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.9% 1.7% 2.3% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.7 0.9 0.7 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.7 0.8 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 401.4 1,786.7 1,851.6 1,009.0 1,681.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/9 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   0.0 -52,415.6 -1,595.4 -596.5 -941.3 -424.1 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 N/A 2020 2020/9 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   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