Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSFONDEN DET GAMLE MEJERI 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% 0.2% 0.2%   Bankruptcy risk   1.2% 0.8% 0.8% 0.8% 0.9% 0.8% 7.5% 7.5%   Credit score (0-100)   84 91 93 91 90 90 32 32   Credit rating   A A AA AA A AA BB BB   Credit limit (kDKK)   207.7 751.7 913.2 979.5 975.5 1,052.1 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   1,333 1,344 1,413 1,489 1,529 1,588 0.0 0.0   EBITDA   1,333 1,344 1,413 1,464 1,504 1,563 0.0 0.0   EBIT   766 777 825 906 888 791 0.0 0.0   Pre-tax profit (PTP)   510.0 527.1 686.8 731.7 675.4 739.9 0.0 0.0   Net earnings   510.0 527.1 686.8 731.7 675.4 739.9 0.0 0.0   Pre-tax profit without non-rec. items   510 527 687 732 675 740 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   13,426 12,859 12,918 12,361 12,610 13,857 0.0 0.0   Shareholders equity total   7,521 8,048 8,735 9,466 10,142 10,882 10,357 10,357   Interest-bearing liabilities   7,410 7,064 6,672 6,276 5,876 5,475 0.0 0.0   Balance sheet total (assets)   15,422 15,613 16,003 16,381 17,015 16,899 10,357 10,357   Net Debt   5,557 4,380 3,648 2,317 1,533 2,567 -10,357 -10,357     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   1,333 1,344 1,413 1,489 1,529 1,588 0.0 0.0   Gross profit growth   -99.9% 0.8% 5.1% 5.4% 2.7% 3.8% -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)   15,422 15,613 16,003 16,381 17,015 16,899 10,357 10,357   Balance sheet change%   -99.9% 1.2% 2.5% 2.4% 3.9% -0.7% -38.7% 0.0%   Added value   1,333.0 1,344.3 1,412.6 1,463.8 1,445.8 1,563.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13,980,591 -1,135 -528 -1,116 -367 475 -13,857 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 (%)   57.4% 57.8% 58.4% 60.9% 58.1% 49.8% 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 %   0.0% 5.0% 5.3% 5.6% 5.3% 5.1% 0.0% 0.0%   ROI %   0.0% 5.2% 5.5% 5.8% 5.6% 5.3% 0.0% 0.0%   ROE %   0.0% 6.8% 8.2% 8.0% 6.9% 7.0% 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 %   48.8% 51.5% 54.6% 57.8% 59.6% 64.4% 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, %   416.9% 325.9% 258.2% 158.3% 101.9% 164.2% 0.0% 0.0%   Gearing %   98.5% 87.8% 76.4% 66.3% 57.9% 50.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.5% 2.2% 2.7% 3.5% 2.1% 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   2.3 3.1 3.1 3.9 3.1 3.2 0.0 0.0   Current Ratio   2.3 3.1 3.1 3.9 3.1 3.2 0.0 0.0   Cash and cash equivalent   1,852.8 2,683.3 3,024.0 3,959.2 4,343.2 2,908.0 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   125.5 850.5 1,064.4 1,973.9 3,006.5 2,093.2 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   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