Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN BREDGADE 17 VILDBJERG 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   2.9% 3.4% 4.0% 3.7% 2.7% 2.9% 18.9% 17.7%   Credit score (0-100)   60 55 51 52 59 58 6 9   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   96.0 94.0 86.0 64.7 72.9 97.1 0.0 0.0   EBITDA   71.0 71.0 63.0 45.2 46.7 77.3 0.0 0.0   EBIT   71.0 71.0 63.0 45.2 46.7 77.3 0.0 0.0   Pre-tax profit (PTP)   52.0 54.0 47.0 30.0 34.9 60.0 0.0 0.0   Net earnings   39.0 41.0 35.0 22.3 26.0 46.1 0.0 0.0   Pre-tax profit without non-rec. items   52.0 54.0 47.0 30.0 34.9 60.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   1,057 1,075 1,051 1,027 1,004 980 0.0 0.0   Shareholders equity total   172 213 247 270 296 342 262 262   Interest-bearing liabilities   931 883 834 785 748 701 0.0 0.0   Balance sheet total (assets)   1,140 1,192 1,162 1,115 1,078 1,089 262 262   Net Debt   868 779 770 725 704 607 -262 -262     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   96.0 94.0 86.0 64.7 72.9 97.1 0.0 0.0   Gross profit growth   37.1% -2.1% -8.5% -24.8% 12.6% 33.3% -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)   1,140 1,192 1,162 1,115 1,078 1,089 262 262   Balance sheet change%   -0.8% 4.6% -2.5% -4.1% -3.3% 1.0% -75.9% 0.0%   Added value   71.0 71.0 63.0 45.2 46.7 77.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 18 -24 -24 -24 -24 -980 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   74.0% 75.5% 73.3% 70.0% 64.1% 79.6% 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 %   6.2% 6.1% 5.4% 4.0% 4.3% 7.1% 0.0% 0.0%   ROI %   6.4% 6.5% 5.8% 4.2% 4.4% 7.4% 0.0% 0.0%   ROE %   25.7% 21.3% 15.2% 8.6% 9.2% 14.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   15.1% 17.9% 21.3% 24.2% 27.4% 31.4% 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, %   1,222.5% 1,097.2% 1,222.2% 1,602.2% 1,509.2% 785.7% 0.0% 0.0%   Gearing %   541.3% 414.6% 337.7% 291.1% 253.0% 205.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 1.9% 1.9% 1.9% 1.5% 2.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.1 0.9 0.9 0.8 0.8 1.1 0.0 0.0   Current Ratio   1.1 0.9 0.9 0.8 0.8 1.1 0.0 0.0   Cash and cash equivalent   63.0 104.0 64.0 60.3 43.9 94.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   10.0 -16.0 -11.0 -19.0 -20.8 5.4 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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