Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN DOMMERVÆNGET ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.4% 0.4%   Bankruptcy risk   0.8% 1.1% 1.2% 1.3% 0.9% 1.0% 8.2% 8.2%   Credit score (0-100)   93 86 83 79 90 84 30 30   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   319.0 197.8 135.8 80.1 373.3 264.4 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   648 0 0 0 648 648 648 648   Gross profit   480 538 530 511 527 942 0.0 0.0   EBITDA   480 538 530 511 527 942 0.0 0.0   EBIT   443 501 493 475 489 942 0.0 0.0   Pre-tax profit (PTP)   388.1 455.8 449.7 432.7 448.3 876.9 0.0 0.0   Net earnings   304.5 355.3 353.2 333.4 348.8 732.3 0.0 0.0   Pre-tax profit without non-rec. items   388 456 450 433 448 877 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   6,997 6,960 6,923 6,887 6,849 8,338 0.0 0.0   Shareholders equity total   3,498 3,854 4,207 4,314 4,434 4,931 4,562 4,562   Interest-bearing liabilities   3,031 2,833 2,635 2,436 2,236 2,661 0.0 0.0   Balance sheet total (assets)   7,212 7,317 7,447 7,383 7,247 8,338 4,562 4,562   Net Debt   2,979 2,476 2,112 1,941 1,864 2,661 -4,562 -4,562     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   648 0 0 0 648 648 648 648   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   480 538 530 511 527 942 0.0 0.0   Gross profit growth   -8.5% 12.2% -1.6% -3.6% 3.1% 78.8% -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)   7,212 7,317 7,447 7,383 7,247 8,338 4,562 4,562   Balance sheet change%   -0.7% 1.5% 1.8% -0.9% -1.8% 15.0% -45.3% 0.0%   Added value   479.6 538.0 529.5 510.6 524.7 941.9 0.0 0.0   Added value %   74.0% 0.0% 0.0% 0.0% 81.0% 145.4% 0.0% 0.0%   Investments   -74 -74 -74 -72 -76 1,488 -8,338 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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 %   74.0% 0.0% 0.0% 0.0% 81.3% 145.4% 0.0% 0.0%   EBIT %   68.3% 0.0% 0.0% 0.0% 75.4% 145.4% 0.0% 0.0%   EBIT to gross profit (%)   92.3% 93.1% 93.0% 93.0% 92.8% 100.0% 0.0% 0.0%   Net Earnings %   47.0% 0.0% 0.0% 0.0% 53.8% 113.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   52.7% 0.0% 0.0% 0.0% 59.7% 113.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   59.9% 0.0% 0.0% 0.0% 69.2% 135.3% 0.0% 0.0%   ROA %   6.1% 6.9% 6.7% 6.4% 6.7% 12.3% 0.0% 0.0%   ROI %   6.2% 7.0% 6.8% 6.5% 6.8% 12.5% 0.0% 0.0%   ROE %   9.1% 9.7% 8.8% 7.8% 8.0% 15.6% 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 %   48.5% 52.7% 56.5% 58.4% 61.2% 59.1% 100.0% 100.0%   Relative indebtedness %   515.3% 0.0% 0.0% 0.0% 381.4% 465.3% 0.0% 0.0%   Relative net indebtedness %   507.2% 0.0% 0.0% 0.0% 323.9% 465.3% -704.0% -704.0%   Net int. bear. debt to EBITDA, %   621.1% 460.2% 398.8% 380.1% 353.9% 282.5% 0.0% 0.0%   Gearing %   86.6% 73.5% 62.6% 56.5% 50.4% 54.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.5% 1.6% 1.7% 1.7% 3.4% 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   0.6 1.2 1.9 1.5 1.5 0.0 0.0 0.0   Current Ratio   0.6 1.2 1.9 1.5 1.5 0.0 0.0 0.0   Cash and cash equivalent   52.7 357.4 523.7 495.4 372.6 0.0 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)   32.5 0.0 0.0 0.0 45.1 112.8 0.0 0.0   Current assets / Net sales %   33.1% 0.0% 0.0% 0.0% 61.4% 0.0% 704.0% 704.0%   Net working capital   -128.6 56.8 241.6 174.3 125.1 -2,852.9 0.0 0.0   Net working capital %   -19.9% 0.0% 0.0% 0.0% 19.3% -440.3% 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