Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMED EJENDOMME A/S 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.6% 1.1% 1.2% 0.8% 0.8% 1.4% 7.7% 7.6%   Credit score (0-100)   97 86 81 91 92 77 32 32   Credit rating   AA A A AA AA A BB BB   Credit limit (kDKK)   2,160.2 1,455.3 475.2 1,848.2 1,881.6 168.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,722 2,675 1,261 1,395 1,628 1,445 0.0 0.0   EBITDA   2,126 2,098 -401 278 512 768 0.0 0.0   EBIT   4,620 798 943 257 423 -1,044 0.0 0.0   Pre-tax profit (PTP)   4,177.0 507.9 150.0 442.5 733.7 -789.1 0.0 0.0   Net earnings   3,232.5 319.1 71.1 395.7 571.7 -604.6 0.0 0.0   Pre-tax profit without non-rec. items   4,177 508 150 443 734 -789 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   67,024 38,168 39,512 39,900 40,000 38,200 0.0 0.0   Shareholders equity total   19,839 20,158 20,229 20,625 21,196 20,592 19,592 19,592   Interest-bearing liabilities   26,400 24,736 28,918 27,387 26,481 25,703 0.0 0.0   Balance sheet total (assets)   67,722 66,873 52,416 50,759 51,018 49,313 19,592 19,592   Net Debt   26,149 -3,511 24,010 25,459 25,228 25,336 -19,592 -19,592     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,722 2,675 1,261 1,395 1,628 1,445 0.0 0.0   Gross profit growth   5.4% -1.7% -52.9% 10.6% 16.7% -11.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   67,722 66,873 52,416 50,759 51,018 49,313 19,592 19,592   Balance sheet change%   4.3% -1.3% -21.6% -3.2% 0.5% -3.3% -60.3% 0.0%   Added value   4,626.2 804.7 949.5 268.7 435.0 -1,044.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,505 -28,862 1,338 376 100 -1,800 -38,200 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   169.7% 29.9% 74.8% 18.4% 26.0% -72.3% 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 %   7.0% 1.2% 1.7% 1.1% 1.7% -0.9% 0.0% 0.0%   ROI %   7.0% 1.2% 1.7% 1.1% 1.7% -0.9% 0.0% 0.0%   ROE %   17.7% 1.6% 0.4% 1.9% 2.7% -2.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   29.3% 30.2% 38.6% 40.7% 41.6% 41.8% 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, %   1,229.8% -167.3% -5,994.6% 9,172.9% 4,930.0% 3,298.5% 0.0% 0.0%   Gearing %   133.1% 122.7% 143.0% 132.8% 124.9% 124.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.1% 3.2% 0.5% 0.4% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 2.0 4.7 7.2 5.8 6.3 0.0 0.0   Current Ratio   0.2 1.9 4.7 6.9 5.6 6.2 0.0 0.0   Cash and cash equivalent   251.6 28,247.1 4,908.1 1,927.2 1,252.7 367.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -2,414.1 13,944.9 10,129.6 9,296.1 9,048.9 9,333.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,313 402 475 134 217 -522 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,063 1,049 -200 139 256 384 0 0   EBIT / employee   2,310 399 472 128 212 -522 0 0   Net earnings / employee   1,616 160 36 198 286 -302 0 0