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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.5% 2.2% 1.5% 1.4% 2.4% 3.7% 8.4% 8.2%   Credit score (0-100)   77 66 75 78 63 52 29 30   Credit rating   A BBB A A BBB BBB BB BB   Credit limit (kDKK)   127.2 0.8 94.1 200.5 0.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,675 1,261 1,395 1,628 1,445 1,445 0.0 0.0   EBITDA   2,098 -401 278 512 768 1,148 0.0 0.0   EBIT   798 943 257 423 -1,044 -3,552 0.0 0.0   Pre-tax profit (PTP)   507.9 150.0 442.5 733.7 -789.1 -3,594.3 0.0 0.0   Net earnings   319.1 71.1 395.7 571.7 -604.6 -2,790.3 0.0 0.0   Pre-tax profit without non-rec. items   508 150 443 734 -789 -3,594 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   38,168 39,512 39,900 40,000 38,200 33,500 0.0 0.0   Shareholders equity total   20,158 20,229 20,625 21,196 20,592 17,802 16,802 16,802   Interest-bearing liabilities   24,736 28,918 27,387 26,481 25,703 24,919 0.0 0.0   Balance sheet total (assets)   66,873 52,416 50,759 51,018 49,313 44,858 16,802 16,802   Net Debt   -3,511 24,010 25,459 25,228 25,336 24,768 -16,802 -16,802     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,675 1,261 1,395 1,628 1,445 1,445 0.0 0.0   Gross profit growth   -1.7% -52.9% 10.6% 16.7% -11.2% -0.0% -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)   66,873 52,416 50,759 51,018 49,313 44,858 16,802 16,802   Balance sheet change%   -1.3% -21.6% -3.2% 0.5% -3.3% -9.0% -62.5% 0.0%   Added value   804.7 949.5 268.7 423.2 -1,044.2 -3,551.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28,862 1,338 376 100 -1,800 -4,700 -33,500 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   29.9% 74.8% 18.4% 26.0% -72.3% -245.8% 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 %   1.2% 1.7% 1.1% 1.7% -0.9% -6.6% 0.0% 0.0%   ROI %   1.2% 1.7% 1.1% 1.7% -0.9% -6.7% 0.0% 0.0%   ROE %   1.6% 0.4% 1.9% 2.7% -2.9% -14.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   30.2% 38.6% 40.7% 41.6% 41.8% 39.7% 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, %   -167.3% -5,994.6% 9,172.9% 4,930.0% 3,298.5% 2,156.8% 0.0% 0.0%   Gearing %   122.7% 143.0% 132.8% 124.9% 124.8% 140.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 3.2% 0.5% 0.4% 1.4% 1.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.0 4.7 7.2 5.8 6.3 6.1 0.0 0.0   Current Ratio   1.9 4.7 6.9 5.6 6.2 6.1 0.0 0.0   Cash and cash equivalent   28,247.1 4,908.1 1,927.2 1,252.7 367.2 150.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   13,944.9 10,129.6 9,296.1 9,048.9 9,333.5 9,492.7 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   402 475 134 212 -522 -1,776 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,049 -200 139 256 384 574 0 0   EBIT / employee   399 472 128 212 -522 -1,776 0 0   Net earnings / employee   160 36 198 286 -302 -1,395 0 0