Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Gotland 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.5% 1.8% 1.6% 1.5% 1.5% 11.4% 11.4%   Credit score (0-100)   82 75 70 73 74 76 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   42.4 8.7 1.8 5.2 10.8 13.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   576 590 606 632 754 769 0.0 0.0   EBITDA   576 590 606 632 754 769 0.0 0.0   EBIT   576 590 606 632 664 680 0.0 0.0   Pre-tax profit (PTP)   333.2 388.4 502.5 558.3 599.1 441.7 0.0 0.0   Net earnings   259.9 302.9 392.0 435.4 467.1 344.2 0.0 0.0   Pre-tax profit without non-rec. items   333 388 503 558 599 442 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8,541 8,452 8,362 8,273 8,183 8,093 0.0 0.0   Shareholders equity total   2,344 2,647 2,779 2,955 3,162 3,306 740 740   Interest-bearing liabilities   3,685 3,431 4,537 4,209 3,881 3,758 0.0 0.0   Balance sheet total (assets)   8,778 8,811 8,689 8,530 8,383 8,424 740 740   Net Debt   3,626 3,075 4,215 3,954 3,768 3,516 -740 -740     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   576 590 606 632 754 769 0.0 0.0   Gross profit growth   3.6% 2.3% 2.7% 4.3% 19.3% 2.0% -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)   8,778 8,811 8,689 8,530 8,383 8,424 740 740   Balance sheet change%   -10.8% 0.4% -1.4% -1.8% -1.7% 0.5% -91.2% 0.0%   Added value   576.5 589.8 605.5 631.8 664.3 769.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 53 -212 -90 -179 -179 -6,308 -1,806   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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 100.0% 100.0% 100.0% 88.1% 88.4% 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 %   6.2% 6.7% 6.9% 7.3% 7.9% 8.1% 0.0% 0.0%   ROI %   6.3% 6.8% 7.0% 7.4% 8.0% 8.2% 0.0% 0.0%   ROE %   9.4% 12.1% 14.4% 15.2% 15.3% 10.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   26.7% 30.0% 32.0% 34.6% 37.7% 39.2% 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, %   629.0% 521.4% 696.0% 625.9% 499.9% 457.1% 0.0% 0.0%   Gearing %   157.2% 129.6% 163.2% 142.4% 122.8% 113.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 5.7% 2.6% 1.7% 1.6% 6.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.8 0.7 0.5 0.4 1.0 0.0 0.0   Current Ratio   0.5 0.8 0.7 0.5 0.4 1.0 0.0 0.0   Cash and cash equivalent   58.8 355.7 322.8 254.4 112.8 241.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -227.3 -114.3 -154.6 -233.6 -263.3 0.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   576 590 606 632 664 769 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   576 590 606 632 754 769 0 0   EBIT / employee   576 590 606 632 664 680 0 0   Net earnings / employee   260 303 392 435 467 344 0 0