Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN BLOMMEVEJ 1, RANDERS 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% 0.3% 0.3%   Bankruptcy risk   1.4% 1.4% 1.2% 0.9% 2.4% 1.7% 8.5% 8.3%   Credit score (0-100)   80 79 82 88 63 71 29 29   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   42.7 48.7 179.0 619.6 0.1 7.9 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   896 892 893 887 3,208 1,049 0.0 0.0   EBITDA   896 892 893 887 350 1,047 0.0 0.0   EBIT   896 892 893 887 -818 -331 0.0 0.0   Pre-tax profit (PTP)   866.4 873.9 886.9 885.7 -971.9 -249.2 0.0 0.0   Net earnings   680.2 686.1 696.2 694.8 -756.6 -186.9 0.0 0.0   Pre-tax profit without non-rec. items   866 874 887 886 -972 -249 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   10,165 10,165 10,165 10,165 10,165 10,165 0.0 0.0   Shareholders equity total   5,813 6,499 7,195 7,890 8,704 8,517 8,392 8,392   Interest-bearing liabilities   2,055 1,369 476 195 3,968 2,869 0.0 0.0   Balance sheet total (assets)   10,167 10,166 10,166 10,251 14,882 13,092 8,392 8,392   Net Debt   2,053 1,368 474 180 3,820 2,626 -8,392 -8,392     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   896 892 893 887 3,208 1,049 0.0 0.0   Gross profit growth   1.2% -0.4% 0.1% -0.7% 261.5% -67.3% -100.0% 0.0%   Employees   0 0 0 1 7 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 600.0% -85.7% -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)   10,167 10,166 10,166 10,251 14,882 13,092 8,392 8,392   Balance sheet change%   0.0% -0.0% -0.0% 0.8% 45.2% -12.0% -35.9% 0.0%   Added value   896.1 892.1 893.3 887.5 -818.0 1,047.0 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 0 0 0 -1,378 -10,165 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 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% 100.0% -25.5% -31.6% 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 %   8.8% 8.8% 8.8% 8.7% -6.0% -1.7% 0.0% 0.0%   ROI %   9.4% 9.3% 9.4% 9.2% -6.3% -1.7% 0.0% 0.0%   ROE %   12.4% 11.1% 10.2% 9.2% -9.1% -2.2% 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 %   57.2% 63.9% 70.8% 77.0% 78.6% 82.6% 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, %   229.1% 153.3% 53.1% 20.2% 1,091.8% 250.8% 0.0% 0.0%   Gearing %   35.4% 21.1% 6.6% 2.5% 45.6% 33.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.1% 0.7% 0.6% 10.2% 0.3% 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   0.0 0.0 0.0 0.2 3.0 1.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 3.0 4.8 0.0 0.0   Cash and cash equivalent   1.8 1.5 1.4 15.1 148.2 242.2 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   -2,689.4 -1,940.8 -1,186.4 -447.4 3,161.1 2,321.6 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 0 887 -117 1,047 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 887 50 1,047 0 0   EBIT / employee   0 0 0 887 -117 -331 0 0   Net earnings / employee   0 0 0 695 -108 -187 0 0