Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSAKTIESELSKABET AF 17/12 1973 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 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.8% 0.7% 1.6% 1.2% 0.8% 1.2% 7.7% 7.4%   Credit score (0-100)   93 96 76 83 90 82 31 33   Credit rating   AA AA A A AA A BB BBB   Credit limit (kDKK)   1,860.7 2,450.9 44.7 697.8 2,027.2 679.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   527 885 -65.5 0.8 -8.5 86.3 0.0 0.0   EBITDA   527 885 -65.5 0.8 -8.5 86.3 0.0 0.0   EBIT   491 872 -78.8 -12.6 -21.8 72.9 0.0 0.0   Pre-tax profit (PTP)   1,036.6 3,334.5 622.6 442.0 463.9 566.0 0.0 0.0   Net earnings   1,465.2 3,092.5 486.3 344.8 362.2 441.5 0.0 0.0   Pre-tax profit without non-rec. items   1,894 3,334 623 442 464 566 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Tangible assets total   1,686 830 816 799 785 772 0.0 0.0   Shareholders equity total   20,790 23,882 24,368 24,867 25,229 25,671 24,148 24,148   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,582 24,459 24,615 25,132 25,503 25,949 24,148 24,148   Net Debt   -1,971 -3,742 -208 -55.3 -54.0 -35.1 -24,148 -24,148     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 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   527 885 -65.5 0.8 -8.5 86.3 0.0 0.0   Gross profit growth   13,044.3% 68.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   21,582 24,459 24,615 25,132 25,503 25,949 24,148 24,148   Balance sheet change%   9.6% 13.3% 0.6% 2.1% 1.5% 1.7% -6.9% 0.0%   Added value   527.0 885.3 -65.5 0.8 -8.5 86.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,441 -957 -595 -28 -29 -27 -257 -523   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 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 (%)   93.1% 98.5% 120.4% -1,621.0% 257.5% 84.5% 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 %   9.2% 17.0% 2.6% 1.9% 1.8% 2.2% 0.0% 0.0%   ROI %   9.3% 17.4% 2.6% 1.9% 1.8% 2.2% 0.0% 0.0%   ROE %   7.3% 13.8% 2.0% 1.4% 1.4% 1.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Equity ratio %   96.3% 97.6% 99.0% 98.9% 98.9% 98.9% 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, %   -374.0% -422.7% 317.3% -7,132.9% 637.4% -40.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Quick Ratio   5.0 14.1 2.3 0.9 0.4 0.9 0.0 0.0   Current Ratio   5.0 14.1 2.3 0.9 0.4 0.9 0.0 0.0   Cash and cash equivalent   1,970.8 3,741.7 207.7 55.3 54.0 35.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 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   1,968.0 5,631.9 132.8 -17.8 -80.8 -17.5 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 2017/12 2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   527 885 -65 1 -8 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   527 885 -65 1 -8 86 0 0   EBIT / employee   491 872 -79 -13 -22 73 0 0   Net earnings / employee   1,465 3,093 486 345 362 441 0 0