Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet V. Å. Gram 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.6% 0.7% 0.6% 0.6% 0.7% 7.8% 7.8%   Credit score (0-100)   97 97 93 95 97 94 31 31   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   2,521.3 1,960.2 1,909.4 2,108.1 2,296.7 2,475.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,058 2,225 2,308 2,234 2,453 2,620 0.0 0.0   EBITDA   2,058 2,225 2,308 2,234 2,453 2,620 0.0 0.0   EBIT   1,116 1,303 1,405 1,318 1,538 1,706 0.0 0.0   Pre-tax profit (PTP)   1,178.3 1,137.9 1,381.2 1,291.0 1,533.7 1,887.2 0.0 0.0   Net earnings   919.0 887.5 1,077.4 1,006.9 1,196.3 1,471.9 0.0 0.0   Pre-tax profit without non-rec. items   1,178 1,138 1,381 1,291 1,534 1,887 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   31,162 29,175 28,347 27,432 26,516 25,681 0.0 0.0   Shareholders equity total   24,649 19,537 20,214 21,221 21,917 22,889 22,839 22,839   Interest-bearing liabilities   11,852 11,110 10,341 9,575 8,811 8,049 0.0 0.0   Balance sheet total (assets)   39,002 33,506 32,986 33,116 33,145 33,466 22,839 22,839   Net Debt   4,282 11,086 10,224 9,335 2,224 302 -22,839 -22,839     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,058 2,225 2,308 2,234 2,453 2,620 0.0 0.0   Gross profit growth   -0.1% 8.1% 3.8% -3.2% 9.8% 6.8% -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)   39,002 33,506 32,986 33,116 33,145 33,466 22,839 22,839   Balance sheet change%   1.0% -14.1% -1.6% 0.4% 0.1% 1.0% -31.8% 0.0%   Added value   2,057.7 2,224.6 2,308.5 2,233.8 2,453.5 2,620.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,884 -2,908 -1,731 -1,831 -1,831 -1,749 -25,681 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   54.2% 58.6% 60.9% 59.0% 62.7% 65.1% 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 %   3.4% 3.7% 4.3% 4.0% 4.7% 5.7% 0.0% 0.0%   ROI %   3.5% 3.9% 4.5% 4.2% 5.0% 6.1% 0.0% 0.0%   ROE %   3.8% 4.0% 5.4% 4.9% 5.5% 6.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   63.2% 58.3% 61.3% 64.1% 66.1% 68.4% 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, %   208.1% 498.3% 442.9% 417.9% 90.7% 11.5% 0.0% 0.0%   Gearing %   48.1% 56.9% 51.2% 45.1% 40.2% 35.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.8% 0.3% 0.3% 0.4% 0.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.1 1.5 1.8 2.3 2.7 3.1 0.0 0.0   Current Ratio   3.1 1.5 1.8 2.3 2.7 3.1 0.0 0.0   Cash and cash equivalent   7,570.2 24.0 117.1 239.4 6,586.3 7,747.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -838.6 1,458.0 2,079.0 3,265.4 -699.7 2,778.8 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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