Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET BRYGGERGADE 8A HERNING 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   9.3% 3.3% 6.0% 1.8% 2.1% 3.7% 9.3% 9.3%   Credit score (0-100)   28 56 39 70 67 51 27 27   Credit rating   BB BBB BBB A A BBB BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 3.2 0.4 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   598 586 575 623 547 558 0.0 0.0   EBITDA   598 556 520 584 495 459 0.0 0.0   EBIT   -794 556 -540 1,104 495 -41.4 0.0 0.0   Pre-tax profit (PTP)   -963.3 378.9 -588.8 1,045.4 437.3 -98.1 0.0 0.0   Net earnings   -751.4 295.6 -462.9 815.4 341.1 -76.5 0.0 0.0   Pre-tax profit without non-rec. items   -963 379 -589 1,045 437 -98.1 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   13,440 13,440 12,380 12,900 12,900 12,400 0.0 0.0   Shareholders equity total   -44.2 251 4,772 5,588 5,929 5,852 5,652 5,652   Interest-bearing liabilities   7,788 7,689 7,668 7,062 6,887 6,562 0.0 0.0   Balance sheet total (assets)   13,527 13,763 12,831 13,043 13,158 12,750 5,652 5,652   Net Debt   7,755 7,384 7,410 7,002 6,817 6,561 -5,652 -5,652     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   598 586 575 623 547 558 0.0 0.0   Gross profit growth   6.0% -2.1% -1.8% 8.3% -12.2% 2.1% -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)   13,527 13,763 12,831 13,043 13,158 12,750 5,652 5,652   Balance sheet change%   -0.8% 1.7% -6.8% 1.7% 0.9% -3.1% -55.7% 0.0%   Added value   -793.7 556.4 -539.6 1,104.2 495.2 -41.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 0 -1,060 520 0 -500 -12,400 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 2.0 -1.0 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 (%)   -132.6% 95.0% -93.9% 177.3% 90.6% -7.4% 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 %   -5.8% 4.1% -4.1% 8.5% 3.8% -0.3% 0.0% 0.0%   ROI %   -10.1% 7.0% -5.3% 8.8% 3.9% -0.3% 0.0% 0.0%   ROE %   -10.6% 4.3% -18.4% 15.7% 5.9% -1.3% 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 %   -0.3% 1.8% 37.2% 42.8% 45.1% 45.9% 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, %   1,296.1% 1,327.1% 1,424.0% 1,198.7% 1,376.8% 1,430.7% 0.0% 0.0%   Gearing %   -17,624.8% 3,058.6% 160.7% 126.4% 116.2% 112.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.3% 0.6% 0.8% 0.8% 0.9% 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   0.0 0.1 0.9 0.3 0.6 0.8 0.0 0.0   Current Ratio   0.0 0.1 0.9 0.3 0.6 0.8 0.0 0.0   Cash and cash equivalent   32.6 305.0 257.8 59.2 69.8 0.6 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   -5,975.8 -5,516.0 -55.6 -427.2 -153.2 -75.7 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  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   -794 556 -540 1,104 495 -41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   598 556 520 584 495 459 0 0   EBIT / employee   -794 556 -540 1,104 495 -41 0 0   Net earnings / employee   -751 296 -463 815 341 -77 0 0