Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EFB EJENDOM 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   1.1% 0.8% 0.6% 0.6% 3.6% 3.8% 16.7% 16.4%   Credit score (0-100)   86 93 97 97 52 50 10 11   Credit rating   A AA AA AA BBB BBB BB BB   Credit limit (kDKK)   1,617.9 3,276.5 3,693.3 3,771.9 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   1,369 1,416 1,479 1,486 1,527 1,508 0.0 0.0   EBITDA   1,369 1,416 1,479 1,486 1,527 1,508 0.0 0.0   EBIT   328 695 1,205 1,212 -8,779 -8,492 0.0 0.0   Pre-tax profit (PTP)   -409.3 360.2 1,074.8 1,101.5 -8,877.9 -8,576.8 0.0 0.0   Net earnings   -319.3 252.9 835.8 859.5 -8,403.9 -8,576.8 0.0 0.0   Pre-tax profit without non-rec. items   -409 360 1,075 1,102 -8,878 -8,577 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   51,575 50,854 50,580 50,306 40,000 30,000 0.0 0.0   Shareholders equity total   36,414 36,666 37,502 38,362 29,958 21,381 -14,404 -14,404   Interest-bearing liabilities   15,985 14,881 12,994 11,508 10,022 12,536 14,404 14,404   Balance sheet total (assets)   53,069 51,704 51,021 50,554 40,195 34,134 0.0 0.0   Net Debt   14,706 14,151 12,554 11,270 9,827 12,402 14,404 14,404     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   1,369 1,416 1,479 1,486 1,527 1,508 0.0 0.0   Gross profit growth   -2.9% 3.5% 4.4% 0.5% 2.7% -1.2% -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)   53,069 51,704 51,021 50,554 40,195 34,134 0 0   Balance sheet change%   -1.3% -2.6% -1.3% -0.9% -20.5% -15.1% -100.0% 0.0%   Added value   1,368.5 1,416.4 1,478.8 1,485.7 -8,505.3 1,508.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,081 -1,442 -548 -548 -20,612 -20,000 -30,000 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 -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 (%)   24.0% 49.1% 81.5% 81.6% -575.1% -563.1% 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 %   0.6% 1.3% 2.3% 2.4% -19.3% -22.8% 0.0% 0.0%   ROI %   0.6% 1.3% 2.4% 2.4% -19.4% -23.0% 0.0% 0.0%   ROE %   -0.9% 0.7% 2.3% 2.3% -24.6% -33.4% 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 %   68.6% 70.9% 73.5% 75.9% 74.5% 62.6% -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, %   1,074.6% 999.1% 848.9% 758.6% 643.7% 822.4% 0.0% 0.0%   Gearing %   43.9% 40.6% 34.6% 30.0% 33.5% 58.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 2.2% 0.9% 0.9% 0.9% 0.8% 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   1.7 0.4 0.2 0.1 0.1 0.7 0.0 0.0   Current Ratio   1.7 0.4 0.2 0.1 0.1 0.7 0.0 0.0   Cash and cash equivalent   1,278.7 729.1 440.8 237.9 195.1 134.2 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   592.2 -1,211.9 -1,356.2 -1,466.8 -1,524.9 -1,587.8 -7,201.8 -7,201.8   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