Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Smedegade 51, Slagelse 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% 0.3%   Bankruptcy risk   1.9% 1.1% 0.8% 0.9% 2.3% 2.0% 12.0% 10.2%   Credit score (0-100)   71 85 90 88 64 67 20 24   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   2.3 498.1 1,077.0 1,145.3 0.3 1.6 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   640 295 -104 18.0 -356 47.2 0.0 0.0   EBITDA   640 264 -456 18.0 -356 47.2 0.0 0.0   EBIT   345 -111 -751 -276 -845 -442 0.0 0.0   Pre-tax profit (PTP)   -1,351.9 1,580.5 859.0 4,030.7 -847.5 -449.0 0.0 0.0   Net earnings   -1,274.7 1,050.7 603.4 3,452.4 -557.5 -350.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,352 1,581 859 4,031 -848 -449 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   7,188 6,813 6,444 20,000 19,510 19,021 0.0 0.0   Shareholders equity total   12,233 13,284 13,887 16,005 15,447 15,097 1,478 1,478   Interest-bearing liabilities   11,089 10,753 10,892 0.0 89.4 81.7 0.0 0.0   Balance sheet total (assets)   26,355 27,634 27,639 20,564 19,911 19,508 1,478 1,478   Net Debt   -2,628 -5,459 -6,651 -41.2 67.3 18.4 -1,478 -1,478     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   640 295 -104 18.0 -356 47.2 0.0 0.0   Gross profit growth   45.6% -53.9% 0.0% 0.0% 0.0% 0.0% -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)   26,355 27,634 27,639 20,564 19,911 19,508 1,478 1,478   Balance sheet change%   -7.0% 4.9% 0.0% -25.6% -3.2% -2.0% -92.4% 0.0%   Added value   639.6 264.3 -456.3 18.0 -550.9 47.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -589 -750 -664 4,815 7,620 -979 -6,784 -12,389   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   54.0% -37.6% 720.6% -1,535.3% 237.6% -937.9% 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% 6.7% 4.0% 18.0% -4.2% -2.2% 0.0% 0.0%   ROI %   -1.2% 7.4% 4.4% 19.0% -4.3% -2.3% 0.0% 0.0%   ROE %   -9.9% 8.2% 4.4% 23.1% -3.5% -2.3% 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 %   46.4% 48.1% 50.2% 77.8% 77.6% 77.4% 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, %   -410.8% -2,065.6% 1,457.7% -228.9% -18.9% 38.9% 0.0% 0.0%   Gearing %   90.6% 80.9% 78.4% 0.0% 0.6% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 2.2% 2.2% 5.6% 4.7% 8.6% 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   1.4 1.5 1.7 0.9 0.6 0.7 0.0 0.0   Current Ratio   1.4 1.5 1.7 0.9 0.6 0.7 0.0 0.0   Cash and cash equivalent   13,716.6 16,211.6 17,543.3 41.2 22.0 63.3 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   -8,981.1 -9,151.2 -9,861.6 -43.8 -297.4 -240.2 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  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 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