Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Bronzevej 3, 8940 Randers SV 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% 0.3% 0.3%   Bankruptcy risk   1.0% 1.0% 0.9% 1.0% 0.7% 0.8% 8.5% 8.3%   Credit score (0-100)   87 87 90 85 93 91 29 29   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   51.8 116.5 1,166.8 422.9 842.9 715.8 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   1,303 1,477 2,054 1,357 3,212 2,366 0.0 0.0   EBITDA   1,303 1,477 2,054 1,357 3,212 2,366 0.0 0.0   EBIT   503 761 1,329 593 2,411 1,387 0.0 0.0   Pre-tax profit (PTP)   502.2 1,588.0 2,357.0 810.0 2,448.7 1,520.2 0.0 0.0   Net earnings   391.4 1,239.2 1,838.0 632.0 1,907.7 1,185.1 0.0 0.0   Pre-tax profit without non-rec. items   502 1,588 2,357 810 2,449 1,520 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   30,361 29,930 29,293 29,922 35,211 35,283 0.0 0.0   Shareholders equity total   487 1,726 3,564 4,196 6,104 7,289 7,199 7,199   Interest-bearing liabilities   31,105 52,923 53,138 44,301 52,957 48,699 0.0 0.0   Balance sheet total (assets)   31,970 55,089 58,257 49,181 60,982 57,297 7,199 7,199   Net Debt   30,876 52,871 32,178 37,598 49,517 48,695 -7,199 -7,199     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   1,303 1,477 2,054 1,357 3,212 2,366 0.0 0.0   Gross profit growth   0.0% 13.4% 39.0% -33.9% 136.8% -26.3% -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)   31,970 55,089 58,257 49,181 60,982 57,297 7,199 7,199   Balance sheet change%   0.0% 72.3% 5.8% -15.6% 24.0% -6.0% -87.4% 0.0%   Added value   1,302.9 1,477.0 2,053.7 1,356.8 3,174.4 2,366.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29,561 -1,147 -1,363 -134 4,487 -908 -35,283 0   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 3.0 4.0 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 %   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 (%)   38.6% 51.5% 64.7% 43.7% 75.0% 58.6% 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 %   1.6% 3.7% 4.6% 2.0% 4.8% 2.9% 0.0% 0.0%   ROI %   1.6% 3.7% 4.6% 2.0% 4.9% 2.9% 0.0% 0.0%   ROE %   80.3% 112.0% 69.5% 16.3% 37.0% 17.7% 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 %   1.5% 3.1% 6.1% 8.5% 10.0% 12.7% 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, %   2,369.9% 3,579.5% 1,566.9% 2,771.1% 1,541.5% 2,057.9% 0.0% 0.0%   Gearing %   6,383.4% 3,065.4% 1,490.8% 1,055.7% 867.6% 668.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.4% 0.5% 0.4% 0.4% 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   0.1 0.5 0.5 0.4 0.4 0.4 0.0 0.0   Current Ratio   0.1 0.5 0.5 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   228.3 52.2 20,959.8 6,703.2 3,439.6 4.6 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   -29,797.4 -28,032.0 -25,237.6 -25,139.5 -32,360.6 -31,212.4 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  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