Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PT EJENDOMME, ODENSE 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  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% 1.1% 1.1%   Bankruptcy risk   0.7% 0.9% 6.0% 2.7% 5.1% 14.4% 16.6% 16.6%   Credit score (0-100)   94 90 39 59 43 14 10 10   Credit rating   AA A BBB BBB BBB BB BB BB   Credit limit (kDKK)   771.2 603.5 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)  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   1,497 640 -452 106 -351 -129 0.0 0.0   EBITDA   1,497 640 -6,906 106 -351 -129 0.0 0.0   EBIT   1,497 640 -8,351 106 -417 -1,263 0.0 0.0   Pre-tax profit (PTP)   1,211.3 342.5 -2,439.8 77.4 -34.2 -1,263.4 0.0 0.0   Net earnings   839.7 265.7 -1,296.4 60.4 -34.2 -1,263.4 0.0 0.0   Pre-tax profit without non-rec. items   1,211 342 -2,440 77.4 -34.2 -1,263 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   31,474 31,474 2,200 3,080 2,134 1,023 0.0 0.0   Shareholders equity total   7,551 7,817 6,520 1,501 1,467 204 78.5 78.5   Interest-bearing liabilities   22,269 21,654 730 930 254 800 0.0 0.0   Balance sheet total (assets)   31,841 31,729 7,540 3,371 2,339 1,023 78.5 78.5   Net Debt   21,932 21,639 724 929 196 800 -78.5 -78.5     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   1,497 640 -452 106 -351 -129 0.0 0.0   Gross profit growth   3.1% -57.2% 0.0% 0.0% 0.0% 63.2% 0.0% 0.0%   Employees   1 0 0 0 0 1 0 0   Employee growth %   0.0% -100.0% 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)   31,841 31,729 7,540 3,371 2,339 1,023 79 79   Balance sheet change%   1.4% -0.4% -76.2% -55.3% -30.6% -56.2% -92.3% 0.0%   Added value   1,496.6 640.4 -6,906.4 106.0 -417.3 -129.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   423 0 -30,718 880 -1,012 -2,245 -1,023 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 -1.0 1.0 -1.0 -2.0 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 (%)   100.0% 100.0% 1,847.6% 100.0% 118.8% 976.6% 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 %   4.7% 2.0% -11.9% 1.9% -0.9% -75.2% 0.0% 0.0%   ROI %   4.9% 2.1% -12.3% 2.2% -1.2% -92.8% 0.0% 0.0%   ROE %   11.8% 3.5% -18.1% 1.5% -2.3% -151.3% 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 %   23.7% 24.6% 86.5% 44.5% 62.7% 19.9% 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, %   1,465.4% 3,379.0% -10.5% 876.9% -55.9% -618.1% 0.0% 0.0%   Gearing %   294.9% 277.0% 11.2% 62.0% 17.3% 392.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.4% 1.0% 3.4% 1.6% 0.0% 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   0.1 0.1 0.3 0.3 0.2 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.3 0.3 0.2 0.0 0.0 0.0   Cash and cash equivalent   337.0 15.7 5.9 1.0 57.4 0.0 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   -2,015.8 -2,499.8 -759.3 -850.6 -667.1 0.0 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  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   1,497 0 0 0 0 -129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,497 0 0 0 0 -129 0 0   EBIT / employee   1,497 0 0 0 0 -1,263 0 0   Net earnings / employee   840 0 0 0 0 -1,263 0 0