Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET DRONNINGENS KVARTER, FREDERICIA P/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   0.5% 0.7% 0.7% 0.5% 0.7% 0.9% 7.8% 7.8%   Credit score (0-100)   99 96 95 99 94 90 31 31   Credit rating   AAA AA AA AAA AA A BB BB   Credit limit (kDKK)   2,300.5 3,011.5 4,555.5 5,426.0 5,099.8 4,479.5 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   4,255 4,125 4,388 4,473 4,598 4,745 0.0 0.0   EBITDA   4,255 4,125 4,388 4,473 4,598 4,745 0.0 0.0   EBIT   3,218 4,225 13,488 8,473 4,298 4,357 0.0 0.0   Pre-tax profit (PTP)   2,468.0 3,611.0 13,009.0 8,021.0 3,521.0 3,704.9 0.0 0.0   Net earnings   2,468.0 3,611.0 13,009.0 8,021.0 3,521.0 3,704.9 0.0 0.0   Pre-tax profit without non-rec. items   2,468 3,611 13,009 8,021 3,521 3,705 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   52,172 58,400 67,500 71,500 71,200 70,900 0.0 0.0   Shareholders equity total   20,159 29,412 41,893 49,325 52,237 55,371 43,461 43,461   Interest-bearing liabilities   32,636 27,343 24,915 23,836 18,352 14,703 0.0 0.0   Balance sheet total (assets)   53,840 58,483 67,559 73,979 71,486 71,061 43,461 43,461   Net Debt   31,035 27,341 24,915 21,412 18,115 14,577 -43,461 -43,461     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   4,255 4,125 4,388 4,473 4,598 4,745 0.0 0.0   Gross profit growth   1.4% -3.1% 6.4% 1.9% 2.8% 3.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   53,840 58,483 67,559 73,979 71,486 71,061 43,461 43,461   Balance sheet change%   1.1% 8.6% 15.5% 9.5% -3.4% -0.6% -38.8% 0.0%   Added value   4,255.0 4,225.0 13,488.0 8,473.0 4,298.0 4,356.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,074 6,228 9,100 4,000 -300 -300 -70,900 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 (%)   75.6% 102.4% 307.4% 189.4% 93.5% 91.8% 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% 7.6% 21.4% 12.0% 6.0% 6.1% 0.0% 0.0%   ROI %   6.1% 7.7% 21.8% 12.1% 6.1% 6.2% 0.0% 0.0%   ROE %   12.9% 14.6% 36.5% 17.6% 6.9% 6.9% 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 %   37.4% 50.3% 62.0% 66.7% 73.1% 77.9% 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, %   729.4% 662.8% 567.8% 478.7% 394.0% 307.2% 0.0% 0.0%   Gearing %   161.9% 93.0% 59.5% 48.3% 35.1% 26.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.1% 1.8% 1.9% 4.0% 3.9% 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   0.2 0.0 0.0 0.4 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   1,601.0 2.0 0.0 2,424.0 237.0 125.9 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   -8,648.0 -7,298.0 -5,635.0 -3,917.0 -18,963.0 -15,528.8 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   4,255 4,225 13,488 8,473 4,298 4,357 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,255 4,125 4,388 4,473 4,598 4,745 0 0   EBIT / employee   3,218 4,225 13,488 8,473 4,298 4,357 0 0   Net earnings / employee   2,468 3,611 13,009 8,021 3,521 3,705 0 0