Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Sophienlund 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.1% 7.9% 4.2% 1.7% 1.1% 0.8% 11.3% 11.3%   Credit score (0-100)   69 32 48 71 84 90 21 21   Credit rating   A BB BBB A A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 48.6 126.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   174 -72.0 -21.0 55.0 419 459 0.0 0.0   EBITDA   174 73.0 -21.0 55.0 419 459 0.0 0.0   EBIT   167 73.0 -21.0 55.0 855 485 0.0 0.0   Pre-tax profit (PTP)   136.0 48.0 -40.0 -46.0 751.9 413.6 0.0 0.0   Net earnings   106.0 40.0 -31.0 -36.0 583.8 322.6 0.0 0.0   Pre-tax profit without non-rec. items   136 48.0 -40.0 -46.0 752 414 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,800 0.0 0.0 5,564 6,000 6,026 0.0 0.0   Shareholders equity total   171 211 180 144 753 1,075 975 975   Interest-bearing liabilities   1,912 1,540 131 5,573 5,168 5,048 0.0 0.0   Balance sheet total (assets)   1,874 1,974 327 5,859 6,305 6,553 975 975   Net Debt   1,912 1,526 101 5,568 4,863 4,521 -975 -975     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   174 -72.0 -21.0 55.0 419 459 0.0 0.0   Gross profit growth   0.0% 0.0% 70.8% 0.0% 662.2% 9.6% -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)   1,874 1,974 327 5,859 6,305 6,553 975 975   Balance sheet change%   0.0% 5.3% -83.4% 1,691.7% 7.6% 3.9% -85.1% 0.0%   Added value   167.0 73.0 -21.0 55.0 855.4 485.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,800 -1,800 0 5,564 436 26 -6,026 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   96.0% -101.4% 100.0% 100.0% 204.1% 105.7% 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 %   8.9% 3.8% 1.8% 2.3% 14.1% 8.0% 0.0% 0.0%   ROI %   9.4% 4.1% 2.0% 2.4% 14.5% 8.3% 0.0% 0.0%   ROE %   62.0% 20.9% -15.9% -22.2% 130.2% 35.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   9.1% 10.7% 55.0% 2.5% 11.9% 16.4% 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, %   1,098.9% 2,090.4% -481.0% 10,123.6% 1,160.0% 984.1% 0.0% 0.0%   Gearing %   1,118.1% 729.9% 72.8% 3,870.1% 686.4% 469.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 1.4% 7.3% 4.1% 1.9% 2.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 1.0 0.5 0.0 0.1 0.2 0.0 0.0   Current Ratio   0.1 1.0 0.5 0.0 0.1 0.2 0.0 0.0   Cash and cash equivalent   0.0 14.0 30.0 5.0 305.3 527.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -683.0 -47.0 -80.0 -2,787.0 -2,549.8 -2,408.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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