Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET NØRREBROGADE 18B-G 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  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% 0.3% 0.3%   Bankruptcy risk   0.7% 0.5% 0.6% 0.6% 0.6% 0.5% 7.8% 7.8%   Credit score (0-100)   96 99 98 97 98 99 31 31   Credit rating   AA AA AA AA AA AAA BB BB   Credit limit (kDKK)   3,662.4 2,976.5 2,872.7 2,851.1 3,335.0 3,654.1 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   4,654 5,251 3,284 3,254 3,260 4,262 0.0 0.0   EBITDA   11,339 5,251 3,284 3,254 3,260 4,262 0.0 0.0   EBIT   7,997 5,251 3,284 3,254 3,260 4,262 0.0 0.0   Pre-tax profit (PTP)   5,794.7 1,855.1 2,368.3 2,269.4 8,128.6 2,898.8 0.0 0.0   Net earnings   4,525.7 1,447.0 1,847.2 1,770.6 6,337.5 2,261.0 0.0 0.0   Pre-tax profit without non-rec. items   5,795 1,855 2,368 2,269 8,129 2,899 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   97,900 97,900 97,900 97,900 97,900 97,900 0.0 0.0   Shareholders equity total   30,514 26,961 27,308 27,078 31,916 34,177 31,477 31,477   Interest-bearing liabilities   61,369 58,190 55,401 56,918 48,985 48,042 0.0 0.0   Balance sheet total (assets)   106,777 99,624 98,356 100,342 98,694 99,507 31,477 31,477   Net Debt   53,188 58,137 55,129 55,708 48,266 47,733 -31,477 -31,477     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   4,654 5,251 3,284 3,254 3,260 4,262 0.0 0.0   Gross profit growth   5.1% 12.8% -37.5% -0.9% 0.2% 30.7% -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)   106,777 99,624 98,356 100,342 98,694 99,507 31,477 31,477   Balance sheet change%   12.6% -6.7% -1.3% 2.0% -1.6% 0.8% -68.4% 0.0%   Added value   7,996.6 5,250.8 3,283.8 3,254.0 3,259.9 4,262.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,400 0 0 0 0 0 -97,900 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 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 (%)   171.8% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   8.0% 5.2% 3.4% 3.3% 9.5% 4.3% 0.0% 0.0%   ROI %   8.1% 5.3% 3.4% 3.3% 9.6% 4.4% 0.0% 0.0%   ROE %   15.2% 5.0% 6.8% 6.5% 21.5% 6.8% 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 %   28.6% 27.1% 27.8% 27.0% 32.3% 34.3% 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, %   469.1% 1,107.2% 1,678.8% 1,712.0% 1,480.6% 1,120.0% 0.0% 0.0%   Gearing %   201.1% 215.8% 202.9% 210.2% 153.5% 140.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 6.0% 1.7% 1.8% 2.4% 2.9% 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   1.4 0.5 0.1 0.3 0.1 0.2 0.0 0.0   Current Ratio   1.4 0.5 0.1 0.3 0.1 0.2 0.0 0.0   Cash and cash equivalent   8,180.4 52.7 272.0 1,210.5 719.4 308.6 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   2,456.9 -1,588.5 -3,446.6 -5,965.6 -8,046.7 -7,373.6 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   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