Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET CHR. BANG 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  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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   0.9% 0.8% 0.7% 0.8% 0.7% 2.5% 8.5% 8.3%   Credit score (0-100)   90 93 94 91 93 61 29 29   Credit rating   A AA AA AA AA BBB BB BB   Credit limit (kDKK)   559.8 756.9 881.3 806.3 1,209.1 0.1 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   2,337 2,385 2,741 1,949 4,554 1,683 0.0 0.0   EBITDA   1,386 1,720 2,061 1,274 3,941 854 0.0 0.0   EBIT   1,291 1,593 1,940 1,146 3,911 -1,394 0.0 0.0   Pre-tax profit (PTP)   550.2 836.1 1,102.7 290.4 2,956.8 1,601.6 0.0 0.0   Net earnings   446.3 682.4 890.7 261.7 2,348.0 1,290.9 0.0 0.0   Pre-tax profit without non-rec. items   550 836 1,103 290 2,957 -2,894 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   33,931 38,040 39,457 42,006 48,597 56,573 0.0 0.0   Shareholders equity total   6,856 7,538 8,429 8,691 11,039 12,330 12,040 12,040   Interest-bearing liabilities   22,048 21,363 24,171 29,446 28,886 34,242 0.0 0.0   Balance sheet total (assets)   34,668 38,094 39,623 42,257 48,836 56,596 12,040 12,040   Net Debt   21,427 21,331 24,162 29,362 28,831 34,233 -12,040 -12,040     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   2,337 2,385 2,741 1,949 4,554 1,683 0.0 0.0   Gross profit growth   0.3% 2.0% 14.9% -28.9% 133.7% -63.0% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   34,668 38,094 39,623 42,257 48,836 56,596 12,040 12,040   Balance sheet change%   -6.8% 9.9% 4.0% 6.6% 15.6% 15.9% -78.7% 0.0%   Added value   1,385.9 1,719.9 2,061.0 1,273.9 4,039.3 854.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   119 3,983 1,295 2,422 6,561 5,728 -56,573 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 5.0 -1.0 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 (%)   55.2% 66.8% 70.8% 58.8% 85.9% -82.8% 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 %   4.1% 4.4% 5.0% 2.8% 8.6% -2.6% 0.0% 0.0%   ROI %   4.8% 5.3% 6.0% 3.1% 9.5% -3.0% 0.0% 0.0%   ROE %   6.7% 9.5% 11.2% 3.1% 23.8% 11.0% 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 %   19.9% 19.9% 21.3% 20.6% 22.6% 21.8% 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, %   1,546.1% 1,240.2% 1,172.3% 2,304.9% 731.6% 4,006.9% 0.0% 0.0%   Gearing %   321.6% 283.4% 286.8% 338.8% 261.7% 277.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.5% 3.7% 3.2% 3.3% 4.8% 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   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   620.8 32.2 8.6 83.6 55.3 9.7 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   -6,927.1 -10,932.0 -10,922.5 -9,059.5 -11,854.8 -14,329.1 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   0 860 1,031 637 2,020 427 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 860 1,031 637 1,971 427 0 0   EBIT / employee   0 797 970 573 1,956 -697 0 0   Net earnings / employee   0 341 445 131 1,174 645 0 0