Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET VESTERBROGADE 70 ApS 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   3.1% 2.0% 2.1% 1.7% 2.7% 7.7% 11.6% 11.4%   Credit score (0-100)   57 69 67 72 59 32 21 21   Credit rating   BBB A A A BBB BB BB BB   Credit limit (kDKK)   0.0 0.2 0.1 1.8 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   410 995 855 1,121 996 0.0 0.0 0.0   EBITDA   410 995 855 1,121 996 0.0 0.0 0.0   EBIT   309 839 698 948 823 -296 0.0 0.0   Pre-tax profit (PTP)   -98.0 412.2 474.0 689.3 -8.1 -1,011.7 0.0 0.0   Net earnings   -76.4 321.5 369.7 537.7 -6.3 -789.1 0.0 0.0   Pre-tax profit without non-rec. items   -98.0 412 474 689 -8.1 -1,012 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   28,435 28,307 28,150 28,060 27,886 30,235 0.0 0.0   Shareholders equity total   485 806 1,176 1,714 1,707 918 868 868   Interest-bearing liabilities   27,501 27,070 27,372 27,688 26,400 29,836 0.0 0.0   Balance sheet total (assets)   28,961 29,149 29,632 30,476 29,092 31,828 868 868   Net Debt   27,202 26,423 27,372 27,688 26,400 29,836 -868 -868     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   410 995 855 1,121 996 0.0 0.0 0.0   Gross profit growth   -21.9% 142.7% -14.1% 31.2% -11.2% -100.0% -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)   28,961 29,149 29,632 30,476 29,092 31,828 868 868   Balance sheet change%   0.8% 0.6% 1.7% 2.8% -4.5% 9.4% -97.3% 0.0%   Added value   409.9 994.8 854.6 1,121.2 996.1 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   350 -283 -314 -264 -347 2,053 -30,235 0   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 -1.0 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 (%)   75.3% 84.4% 81.6% 84.5% 82.6% -740,652.5% 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 %   1.1% 2.9% 2.4% 3.2% 2.8% -1.0% 0.0% 0.0%   ROI %   1.1% 3.0% 2.5% 3.3% 2.9% -1.0% 0.0% 0.0%   ROE %   -14.6% 49.8% 37.3% 37.2% -0.4% -60.1% 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 %   1.7% 2.8% 4.0% 5.7% 5.9% 2.9% 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, %   6,635.6% 2,656.2% 3,202.9% 2,469.5% 2,650.4% 74,589,570.0% 0.0% 0.0%   Gearing %   5,674.6% 3,357.9% 2,327.8% 1,615.8% 1,546.4% 3,249.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.6% 0.8% 0.9% 3.1% 2.5% 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   0.8 0.9 1.8 2.9 1.6 2.1 0.0 0.0   Current Ratio   0.5 0.7 1.4 2.4 1.3 1.6 0.0 0.0   Cash and cash equivalent   299.0 646.5 0.0 0.0 0.0 0.0 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   -436.3 -391.7 420.2 1,394.4 290.7 604.4 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   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