Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BYGNING 119 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.0% 1.0% 1.6% 1.1% 1.1% 1.1% 7.5% 7.5%   Credit score (0-100)   87 88 74 83 84 84 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   13,571.1 16,850.7 503.8 11,288.2 13,136.5 16,048.4 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   42,229 43,177 44,158 45,141 46,138 48,090 0.0 0.0   EBITDA   42,229 43,177 44,158 45,141 46,138 48,090 0.0 0.0   EBIT   30,988 31,936 32,917 33,900 34,897 36,849 0.0 0.0   Pre-tax profit (PTP)   15,636.0 16,782.0 -25,768.0 33,900.0 34,897.0 36,849.0 0.0 0.0   Net earnings   11,028.0 11,922.0 -22,863.0 25,159.0 25,936.0 27,459.0 0.0 0.0   Pre-tax profit without non-rec. items   15,636 16,782 -25,768 33,900 34,897 36,849 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   646,754 635,513 624,272 613,031 601,791 590,550 0.0 0.0   Shareholders equity total   215,424 229,457 248,291 273,450 299,386 326,845 149,976 149,976   Interest-bearing liabilities   390,681 363,510 324,695 290,242 255,013 219,950 0.0 0.0   Balance sheet total (assets)   718,635 701,309 629,325 619,074 609,668 601,899 149,976 149,976   Net Debt   318,800 297,714 324,695 290,242 255,013 219,950 -149,976 -149,976     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   42,229 43,177 44,158 45,141 46,138 48,090 0.0 0.0   Gross profit growth   2.3% 2.2% 2.3% 2.2% 2.2% 4.2% -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)   718,635 701,309 629,325 619,074 609,668 601,899 149,976 149,976   Balance sheet change%   -1.5% -2.4% -10.3% -1.6% -1.5% -1.3% -75.1% 0.0%   Added value   42,229.0 43,177.0 44,158.0 45,141.0 46,138.0 48,090.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   121,908 -22,482 -22,482 -22,482 -22,481 -22,482 -466,184 -126,869   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   73.4% 74.0% 74.5% 75.1% 75.6% 76.6% 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 %   4.4% 4.6% 5.0% 5.5% 5.8% 6.2% 0.0% 0.0%   ROI %   4.8% 5.0% 5.3% 5.6% 5.9% 6.3% 0.0% 0.0%   ROE %   5.3% 5.4% -9.6% 9.6% 9.1% 8.8% 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 %   30.0% 32.7% 39.5% 44.2% 49.1% 54.3% 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, %   754.9% 689.5% 735.3% 643.0% 552.7% 457.4% 0.0% 0.0%   Gearing %   181.4% 158.4% 130.8% 106.1% 85.2% 67.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.2% 17.2% 0.2% 0.2% 0.2% 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   0.4 0.4 0.1 0.1 0.2 0.2 0.0 0.0   Current Ratio   0.4 0.4 0.1 0.1 0.2 0.2 0.0 0.0   Cash and cash equivalent   71,881.0 65,796.0 0.0 0.0 0.0 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   -113,861.0 -117,659.0 -37,854.0 -41,975.0 -41,060.0 -38,473.0 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   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