Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET CHR. OG K. 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.0% 6.0%   Bankruptcy risk   1.3% 1.5% 1.5% 1.6% 1.5% 1.5% 7.4% 7.2%   Credit score (0-100)   81 77 77 73 75 75 33 34   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   141.9 43.7 74.5 25.9 46.5 71.7 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   1,340 1,281 981 503 1,552 1,264 0.0 0.0   EBITDA   967 732 314 -465 359 257 0.0 0.0   EBIT   967 732 314 -497 327 225 0.0 0.0   Pre-tax profit (PTP)   1,687.8 1,499.7 1,100.9 431.6 1,698.3 1,407.2 0.0 0.0   Net earnings   1,314.7 1,167.3 857.9 324.7 1,316.5 1,064.3 0.0 0.0   Pre-tax profit without non-rec. items   1,688 1,500 1,101 432 1,698 1,407 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   4,279 4,279 4,279 4,247 4,215 4,183 0.0 0.0   Shareholders equity total   10,874 11,852 12,519 12,624 13,721 14,565 14,145 14,145   Interest-bearing liabilities   10,994 10,977 10,957 25.0 10,931 10,932 0.0 0.0   Balance sheet total (assets)   23,477 24,499 25,365 25,819 26,755 27,038 14,145 14,145   Net Debt   7,264 10,399 6,590 -7,379 7,567 8,404 -14,145 -14,145     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   1,340 1,281 981 503 1,552 1,264 0.0 0.0   Gross profit growth   -4.3% -4.4% -23.4% -48.7% 208.5% -18.6% -100.0% 0.0%   Employees   0 0 0 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 0.0%   Employee expenses   -372.9 -549.4 -667.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,477 24,499 25,365 25,819 26,755 27,038 14,145 14,145   Balance sheet change%   5.9% 4.4% 3.5% 1.8% 3.6% 1.1% -47.7% 0.0%   Added value   1,339.7 1,281.0 981.0 -464.5 359.3 256.7 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 -64 -64 -64 -4,183 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 -1.0 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 (%)   72.2% 57.1% 32.0% -98.7% 21.1% 17.8% 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 %   7.8% 6.6% 4.6% 2.0% 7.0% 6.9% 0.0% 0.0%   ROI %   8.2% 6.9% 4.9% 2.2% 7.5% 7.3% 0.0% 0.0%   ROE %   12.8% 10.3% 7.0% 2.6% 10.0% 7.5% 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 %   46.3% 48.4% 49.4% 48.9% 51.3% 53.9% 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, %   751.4% 1,421.3% 2,101.1% 1,588.5% 2,106.3% 3,274.1% 0.0% 0.0%   Gearing %   101.1% 92.6% 87.5% 0.2% 79.7% 75.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.7% 0.5% 1.7% 2.7% 4.1% 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   15.9 15.7 14.3 11.6 13.4 15.5 0.0 0.0   Current Ratio   15.9 15.7 14.3 11.6 13.4 15.5 0.0 0.0   Cash and cash equivalent   3,729.5 577.7 4,367.3 7,404.2 3,363.9 2,528.5 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   17,951.9 18,891.5 19,575.8 19,680.8 20,824.5 21,341.9 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 -465 0 257 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -465 0 257 0 0   EBIT / employee   0 0 0 -497 0 225 0 0   Net earnings / employee   0 0 0 325 0 1,064 0 0