Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSAKTIESELSKABET COMPONENT-BYG VORDINGBORG Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.7% 1.3% 1.5% 1.6% 1.7% 10.3% 10.2%   Credit score (0-100)   82 73 79 76 74 73 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   120.6 4.9 42.3 14.0 10.4 3.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,528 385 465 460 1,273 561 0.0 0.0   EBITDA   2,528 385 465 460 1,273 561 0.0 0.0   EBIT   4,656 385 465 460 2,073 561 0.0 0.0   Pre-tax profit (PTP)   2,405.2 441.9 476.7 702.7 1,289.8 588.6 0.0 0.0   Net earnings   1,875.7 345.6 372.6 546.8 1,005.9 458.4 0.0 0.0   Pre-tax profit without non-rec. items   4,533 442 477 703 2,090 589 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   6,000 6,000 6,000 6,000 6,800 6,800 0.0 0.0   Shareholders equity total   5,157 3,703 3,076 2,622 3,128 3,087 1,637 1,637   Interest-bearing liabilities   5,542 6,690 7,557 5,055 5,203 5,390 0.0 0.0   Balance sheet total (assets)   11,706 11,426 11,681 8,825 9,621 9,813 1,637 1,637   Net Debt   5,026 6,656 7,534 4,886 5,138 5,319 -1,637 -1,637     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,528 385 465 460 1,273 561 0.0 0.0   Gross profit growth   736.2% -84.8% 20.8% -1.1% 176.8% -55.9% -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)   11,706 11,426 11,681 8,825 9,621 9,813 1,637 1,637   Balance sheet change%   58.0% -2.4% 2.2% -24.5% 9.0% 2.0% -83.3% 0.0%   Added value   4,656.3 385.3 465.3 460.1 2,073.4 561.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,128 0 0 0 800 0 -6,800 0   Net sales trend   0.0 0.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   184.2% 100.0% 100.0% 100.0% 162.8% 100.0% 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 %   49.9% 5.1% 6.9% 7.9% 23.8% 7.2% 0.0% 0.0%   ROI %   52.0% 5.3% 7.2% 8.3% 25.3% 7.6% 0.0% 0.0%   ROE %   44.5% 7.8% 11.0% 19.2% 35.0% 14.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   44.1% 32.4% 26.3% 29.7% 32.5% 31.5% 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, %   198.8% 1,727.5% 1,619.4% 1,061.9% 403.5% 947.7% 0.0% 0.0%   Gearing %   107.5% 180.6% 245.7% 192.8% 166.3% 174.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 2.4% 4.5% 1.7% 2.1% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.1 0.2 0.3 0.4 2.9 2.2 0.0 0.0   Current Ratio   1.1 0.2 0.3 0.4 2.9 2.2 0.0 0.0   Cash and cash equivalent   516.2 33.9 23.0 169.3 64.4 71.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   37.0 -463.0 -436.0 -394.9 1,837.9 1,634.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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