Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASD EJENDOMME ESBJERG 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.7% 1.8% 1.8% 1.7% 1.5% 2.1% 7.9% 7.8%   Credit score (0-100)   62 73 73 73 74 66 30 31   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 6.4 7.2 14.2 157.0 2.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -113 691 765 759 828 361 0.0 0.0   EBITDA   -113 691 765 759 828 361 0.0 0.0   EBIT   -369 414 488 482 828 361 0.0 0.0   Pre-tax profit (PTP)   -433.4 325.3 411.5 419.9 662.5 -2,850.7 0.0 0.0   Net earnings   -322.9 325.3 411.5 419.9 552.4 -2,223.5 0.0 0.0   Pre-tax profit without non-rec. items   -433 325 411 420 662 -2,851 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   15,491 15,226 14,949 14,672 97,214 198,647 0.0 0.0   Shareholders equity total   11,208 11,534 11,945 12,365 56,036 53,813 51,500 51,500   Interest-bearing liabilities   4,546 4,522 3,595 2,664 38,887 142,252 0.0 0.0   Balance sheet total (assets)   16,062 16,280 15,812 15,452 97,656 200,615 51,500 51,500   Net Debt   4,107 3,480 2,757 1,904 38,465 140,979 -51,500 -51,500     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -113 691 765 759 828 361 0.0 0.0   Gross profit growth   0.0% 0.0% 10.8% -0.8% 9.1% -56.4% -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)   16,062 16,280 15,812 15,452 97,656 200,615 51,500 51,500   Balance sheet change%   20.4% 1.4% -2.9% -2.3% 532.0% 105.4% -74.3% 0.0%   Added value   -113.1 690.5 765.0 759.2 1,105.1 360.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,410 -541 -554 -554 82,541 101,434 -198,647 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   326.7% 59.9% 63.8% 63.5% 100.0% 100.0% 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 %   -2.5% 2.6% 3.0% 3.1% 1.5% 0.2% 0.0% 0.0%   ROI %   -2.6% 2.6% 3.1% 3.1% 1.5% 0.2% 0.0% 0.0%   ROE %   -2.8% 2.9% 3.5% 3.5% 1.6% -4.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   69.8% 70.8% 75.5% 80.6% 57.4% 26.9% 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, %   -3,631.6% 504.0% 360.3% 250.8% 4,645.0% 39,080.0% 0.0% 0.0%   Gearing %   40.6% 39.2% 30.1% 21.5% 69.4% 264.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.9% 1.9% 2.0% 0.8% 3.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.1 0.2 0.2 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   439.1 1,042.0 838.2 759.4 421.6 1,272.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -4,093.8 -3,503.9 -2,871.4 -2,114.5 -38,576.9 -141,010.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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