Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsmæglerfirmaet &Living, Kgs. Lyngby 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   3.6% 4.5% 2.9% 6.3% 18.5% 24.2% 17.2% 17.2%   Credit score (0-100)   54 46 56 37 7 3 10 10   Credit rating   BBB BBB BBB BBB B B BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,855 4,267 3,301 1,206 1,250 1,315 0.0 0.0   EBITDA   396 1,778 868 -298 -243 -364 0.0 0.0   EBIT   177 1,609 833 -324 -243 -364 0.0 0.0   Pre-tax profit (PTP)   173.0 1,597.0 817.4 -333.1 -242.0 -384.4 0.0 0.0   Net earnings   173.0 1,597.0 817.4 -333.1 -242.0 -384.4 0.0 0.0   Pre-tax profit without non-rec. items   173 1,597 817 -333 -242 -384 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   231 63.0 26.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   673 2,097 1,317 167 -75.1 -459 -959 -959   Interest-bearing liabilities   396 0.0 2.0 0.0 0.0 0.0 959 959   Balance sheet total (assets)   1,630 4,047 2,180 780 579 526 0.0 0.0   Net Debt   -767 -3,625 -1,719 -375 -175 -109 959 959     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,855 4,267 3,301 1,206 1,250 1,315 0.0 0.0   Gross profit growth   -10.6% 49.5% -22.6% -63.5% 3.7% 5.2% -100.0% 0.0%   Employees   5 5 0 7 4 4 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% -42.9% 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)   1,630 4,047 2,180 780 579 526 0 0   Balance sheet change%   -6.7% 148.3% -46.1% -64.2% -25.8% -9.2% -100.0% 0.0%   Added value   396.0 1,778.0 868.1 -298.4 -217.1 -363.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -438 -337 -72 -52 0 0 0 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   6.2% 37.7% 25.2% -26.9% -19.4% -27.7% 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 %   10.5% 56.7% 26.8% -21.9% -33.7% -44.3% 0.0% 0.0%   ROI %   15.0% 101.6% 48.8% -43.7% -289.8% 0.0% 0.0% 0.0%   ROE %   17.6% 115.3% 47.9% -44.9% -64.9% -69.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.1% 53.5% 60.4% 21.4% -11.5% -51.2% -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, %   -193.7% -203.9% -198.0% 125.8% 72.1% 29.9% 0.0% 0.0%   Gearing %   58.8% 0.0% 0.2% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 6.1% 1,545.9% 865.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 2.1 2.6 1.4 0.6 0.4 0.0 0.0   Current Ratio   1.3 2.0 2.6 1.4 0.6 0.4 0.0 0.0   Cash and cash equivalent   1,163.0 3,625.0 1,720.6 375.3 175.3 108.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   282.0 1,869.0 1,225.4 169.8 -244.2 -628.6 -479.7 -479.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   79 356 0 -43 -54 -91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 356 0 -43 -61 -91 0 0   EBIT / employee   35 322 0 -46 -61 -91 0 0   Net earnings / employee   35 319 0 -48 -60 -96 0 0