Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N. K. EJENDOMSINVEST 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   0.5% 0.5% 0.6% 0.6% 0.6% 0.9% 7.8% 7.8%   Credit score (0-100)   99 99 98 97 96 88 31 31   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   2,900.4 3,540.5 3,418.9 3,781.0 4,041.5 3,085.9 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   3,589 3,782 3,937 3,958 3,907 3,861 0.0 0.0   EBITDA   3,401 3,453 3,328 3,502 3,484 3,438 0.0 0.0   EBIT   6,065 4,689 7,449 6,620 4,319 1,745 0.0 0.0   Pre-tax profit (PTP)   4,370.3 2,022.6 6,024.7 5,330.3 2,766.3 369.2 0.0 0.0   Net earnings   3,418.8 1,567.3 4,738.7 4,157.5 2,158.3 287.9 0.0 0.0   Pre-tax profit without non-rec. items   4,370 2,023 6,025 5,330 2,766 369 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   84,713 86,012 91,241 94,366 95,201 93,508 0.0 0.0   Shareholders equity total   25,389 26,522 31,080 35,724 39,148 39,436 38,736 38,736   Interest-bearing liabilities   49,019 60,828 60,074 59,276 58,478 61,429 0.0 0.0   Balance sheet total (assets)   86,450 100,086 105,496 109,678 111,174 113,862 38,736 38,736   Net Debt   47,286 47,169 59,835 59,249 57,492 61,253 -38,736 -38,736     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   3,589 3,782 3,937 3,958 3,907 3,861 0.0 0.0   Gross profit growth   18.9% 5.4% 4.1% 0.5% -1.3% -1.2% -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)   86,450 100,086 105,496 109,678 111,174 113,862 38,736 38,736   Balance sheet change%   6.4% 15.8% 5.4% 4.0% 1.4% 2.4% -66.0% 0.0%   Added value   6,064.8 4,688.8 7,448.7 6,619.8 4,319.4 1,744.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,045 1,299 5,229 3,125 835 -1,693 -93,508 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 5.0 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 (%)   169.0% 124.0% 189.2% 167.3% 110.6% 45.2% 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 %   7.2% 5.0% 7.3% 6.3% 4.1% 2.1% 0.0% 0.0%   ROI %   7.5% 5.2% 7.5% 6.5% 4.2% 2.2% 0.0% 0.0%   ROE %   14.4% 6.0% 16.5% 12.4% 5.8% 0.7% 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 %   29.4% 26.5% 29.5% 32.6% 35.2% 34.6% 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, %   1,390.3% 1,366.1% 1,797.9% 1,691.9% 1,650.0% 1,781.9% 0.0% 0.0%   Gearing %   193.1% 229.4% 193.3% 165.9% 149.4% 155.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 4.9% 2.5% 2.4% 2.9% 3.4% 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   0.4 5.3 4.1 4.0 3.7 2.6 0.0 0.0   Current Ratio   0.4 5.3 4.1 4.0 3.7 2.6 0.0 0.0   Cash and cash equivalent   1,732.7 13,659.8 238.9 26.8 986.6 175.4 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   -2,662.5 11,413.4 10,739.6 11,531.1 11,711.4 12,401.7 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   6,065 4,689 7,449 6,620 4,319 1,745 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,401 3,453 3,328 3,502 3,484 3,438 0 0   EBIT / employee   6,065 4,689 7,449 6,620 4,319 1,745 0 0   Net earnings / employee   3,419 1,567 4,739 4,157 2,158 288 0 0