Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E. SOMMER NÆRUM-EJENDOMME 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.1% 1.3% 2.0% 1.2% 1.2% 7.9% 7.8%   Credit score (0-100)   84 83 78 68 82 82 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,376.7 1,438.7 464.9 4.3 1,300.7 1,241.5 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   5,144 5,172 5,216 5,181 6,058 5,915 0.0 0.0   EBITDA   5,144 5,172 5,216 5,181 6,058 5,915 0.0 0.0   EBIT   2,199 2,222 2,239 2,228 3,315 3,138 0.0 0.0   Pre-tax profit (PTP)   4,642.4 1,776.4 2,409.4 -3,063.8 4,762.9 3,624.4 0.0 0.0   Net earnings   3,031.7 1,384.5 1,882.4 -1,375.4 3,883.6 3,063.1 0.0 0.0   Pre-tax profit without non-rec. items   4,642 1,776 2,409 -3,064 4,763 3,624 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   39,315 36,417 33,808 31,138 28,661 25,998 0.0 0.0   Shareholders equity total   37,340 38,724 39,407 37,531 38,665 40,978 38,928 38,928   Interest-bearing liabilities   36,081 34,607 33,317 31,323 31,597 30,018 0.0 0.0   Balance sheet total (assets)   87,847 86,598 81,594 76,480 77,444 77,862 38,928 38,928   Net Debt   -11,332 -14,407 -13,827 -11,936 -16,190 -21,068 -38,928 -38,928     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   5,144 5,172 5,216 5,181 6,058 5,915 0.0 0.0   Gross profit growth   3.8% 0.5% 0.8% -0.7% 16.9% -2.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   87,847 86,598 81,594 76,480 77,444 77,862 38,928 38,928   Balance sheet change%   -0.9% -1.4% -5.8% -6.3% 1.3% 0.5% -50.0% 0.0%   Added value   5,144.1 5,172.1 5,216.0 5,180.7 6,267.9 5,914.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,100 -5,849 -5,586 -5,622 -5,220 -5,440 -25,998 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   42.7% 43.0% 42.9% 43.0% 54.7% 53.0% 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 %   6.0% 4.8% 4.3% 4.3% 8.9% 7.1% 0.0% 0.0%   ROI %   6.2% 4.9% 4.5% 4.4% 9.5% 7.8% 0.0% 0.0%   ROE %   8.2% 3.6% 4.8% -3.6% 10.2% 7.7% 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 %   42.5% 44.7% 48.3% 49.1% 49.9% 52.6% 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, %   -220.3% -278.5% -265.1% -230.4% -267.2% -356.2% 0.0% 0.0%   Gearing %   96.6% 89.4% 84.5% 83.5% 81.7% 73.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 6.7% 3.6% 19.9% 6.5% 6.1% 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   6.5 6.7 6.2 6.4 5.5 5.9 0.0 0.0   Current Ratio   6.5 6.7 6.2 6.4 5.5 5.9 0.0 0.0   Cash and cash equivalent   47,412.8 49,013.9 47,143.2 43,259.2 47,787.0 51,086.1 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   125.1 1,562.0 -3,934.9 -364.7 -4,444.0 1,599.6 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  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   5,144 5,172 5,216 5,181 6,268 5,915 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,144 5,172 5,216 5,181 6,058 5,915 0 0   EBIT / employee   2,199 2,222 2,239 2,228 3,315 3,138 0 0   Net earnings / employee   3,032 1,384 1,882 -1,375 3,884 3,063 0 0