Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET SMEDEBAKKEN 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.5% 3.1% 2.5% 2.4% 2.8% 3.1% 18.3% 18.3%   Credit score (0-100)   55 57 62 62 59 56 8 8   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)  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   64.7 64.0 65.7 51.2 60.3 68.5 0.0 0.0   EBITDA   64.7 64.0 65.7 51.2 60.3 68.5 0.0 0.0   EBIT   41.0 40.3 42.0 27.5 36.6 44.8 0.0 0.0   Pre-tax profit (PTP)   -58.6 -22.9 -4.4 -13.5 -13.0 -28.4 0.0 0.0   Net earnings   -176.1 -23.0 -8.7 -15.8 -15.3 -27.3 0.0 0.0   Pre-tax profit without non-rec. items   -58.6 -22.9 -4.4 -13.5 -13.0 -28.4 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   1,929 1,905 1,882 1,858 1,834 1,811 0.0 0.0   Shareholders equity total   312 289 280 264 249 221 95.5 95.5   Interest-bearing liabilities   1,609 1,592 1,597 1,632 1,550 1,557 0.0 0.0   Balance sheet total (assets)   1,952 1,912 1,912 1,943 1,834 1,812 95.5 95.5   Net Debt   1,595 1,586 1,567 1,548 1,550 1,557 -95.5 -95.5     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   64.7 64.0 65.7 51.2 60.3 68.5 0.0 0.0   Gross profit growth   3.0% -1.0% 2.6% -22.1% 17.7% 13.6% -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)   1,952 1,912 1,912 1,943 1,834 1,812 95 95   Balance sheet change%   -6.1% -2.0% -0.0% 1.6% -5.6% -1.2% -94.7% 0.0%   Added value   64.7 64.0 65.7 51.2 60.3 68.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 -47 -47 -47 -47 -47 -1,811 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  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 (%)   63.4% 63.0% 64.0% 53.8% 60.7% 65.4% 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 %   1.8% 2.1% 2.2% 1.4% 1.9% 2.5% 0.0% 0.0%   ROI %   1.8% 2.1% 2.2% 1.5% 2.0% 2.5% 0.0% 0.0%   ROE %   -14.7% -7.7% -3.1% -5.8% -6.0% -11.6% 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 %   16.0% 15.1% 14.6% 13.6% 13.6% 12.2% 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, %   2,465.6% 2,478.2% 2,385.5% 3,023.4% 2,572.4% 2,274.1% 0.0% 0.0%   Gearing %   516.5% 551.8% 570.5% 618.0% 623.1% 703.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 3.9% 2.9% 2.5% 3.1% 4.7% 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 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   14.8 6.3 29.9 84.7 0.0 0.0 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   -135.0 -209.3 -1,601.8 -1,593.9 -1,585.6 -1,589.2 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   65 64 66 51 60 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 64 66 51 60 68 0 0   EBIT / employee   41 40 42 28 37 45 0 0   Net earnings / employee   -176 -23 -9 -16 -15 -27 0 0