Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Aarhusvej 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 8.5% 2.5% 2.4% 2.0% 13.0% 13.0%   Credit score (0-100)   0 0 27 62 63 69 18 18   Credit rating   N/A N/A BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 -41.4 103 834 836 0.0 0.0   EBITDA   0.0 0.0 -41.4 103 818 782 0.0 0.0   EBIT   0.0 0.0 -41.4 1,585 734 782 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -49.2 1,260.9 25.0 93.9 0.0 0.0   Net earnings   0.0 0.0 -38.3 983.5 17.6 73.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -49.2 1,261 25.0 93.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 3,375 18,150 18,150 18,150 0.0 0.0   Shareholders equity total   0.0 0.0 6.7 990 1,008 1,081 1,036 1,036   Interest-bearing liabilities   0.0 0.0 3,299 16,377 16,399 16,152 0.0 0.0   Balance sheet total (assets)   0.0 0.0 3,966 18,435 18,415 18,258 1,036 1,036   Net Debt   0.0 0.0 2,955 16,295 16,164 16,044 -1,036 -1,036     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 -41.4 103 834 836 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 709.2% 0.2% -100.0% 0.0%   Employees   0 0 0 0 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)   0 0 3,966 18,435 18,415 18,258 1,036 1,036   Balance sheet change%   0.0% 0.0% 0.0% 364.9% -0.1% -0.8% -94.3% 0.0%   Added value   0.0 0.0 -41.4 1,584.6 733.8 781.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 3,375 14,775 0 0 -18,150 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 100.0% 1,536.7% 87.9% 93.6% 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 %   0.0% 0.0% -1.0% 14.1% 4.0% 4.3% 0.0% 0.0%   ROI %   0.0% 0.0% -1.3% 15.1% 4.2% 4.5% 0.0% 0.0%   ROE %   0.0% 0.0% -576.5% 197.3% 1.8% 7.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.2% 5.4% 5.5% 5.9% 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, %   0.0% 0.0% -7,130.3% 15,802.5% 1,976.1% 2,051.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 49,587.0% 1,653.9% 1,627.2% 1,494.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.5% 3.3% 4.4% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.9 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 343.5 81.8 234.3 108.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 -70.1 -16,385.8 -7,444.5 -7,423.2 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 N/A 2020 N/A 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 0 734 782 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 818 782 0 0   EBIT / employee   0 0 0 0 734 782 0 0   Net earnings / employee   0 0 0 0 18 73 0 0