Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1.5% 1.1% 1.0% 1.0% 0.9% 1.0% 11.6% 11.4%   Credit score (0-100)   79 85 86 86 90 85 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   9.7 75.9 126.5 160.1 210.9 151.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   308 486 662 511 660 546 0.0 0.0   EBITDA   308 486 662 511 660 546 0.0 0.0   EBIT   234 387 564 416 557 431 0.0 0.0   Pre-tax profit (PTP)   95.4 289.8 375.1 613.7 393.3 214.6 0.0 0.0   Net earnings   79.2 233.5 262.4 511.4 306.2 157.8 0.0 0.0   Pre-tax profit without non-rec. items   95.4 290 375 614 393 215 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   6,722 5,865 6,195 6,537 7,064 7,729 0.0 0.0   Shareholders equity total   1,744 1,978 2,040 2,352 2,458 2,416 845 845   Interest-bearing liabilities   5,083 5,290 3,698 3,656 4,241 5,085 0.0 0.0   Balance sheet total (assets)   7,097 7,613 6,243 6,559 7,207 7,949 845 845   Net Debt   4,918 5,290 3,698 3,656 4,241 5,085 -845 -845     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   308 486 662 511 660 546 0.0 0.0   Gross profit growth   -10.1% 58.1% 36.2% -22.9% 29.3% -17.3% -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)   7,097 7,613 6,243 6,559 7,207 7,949 845 845   Balance sheet change%   40.7% 7.3% -18.0% 5.1% 9.9% 10.3% -89.4% 0.0%   Added value   307.7 486.4 662.3 510.8 651.5 546.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,764 -957 231 248 424 550 -7,729 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   76.1% 79.5% 85.2% 81.5% 84.4% 78.9% 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 %   4.4% 5.3% 8.1% 12.1% 8.1% 5.7% 0.0% 0.0%   ROI %   3.4% 5.6% 8.6% 13.1% 8.8% 6.1% 0.0% 0.0%   ROE %   4.6% 12.5% 13.1% 23.3% 12.7% 6.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   24.6% 26.0% 32.7% 35.9% 34.1% 30.4% 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, %   1,598.6% 1,087.7% 558.4% 715.8% 642.3% 931.3% 0.0% 0.0%   Gearing %   291.4% 267.5% 181.3% 155.5% 172.5% 210.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.0% 4.2% 4.3% 4.2% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   0.7 1.0 0.1 0.0 0.1 0.2 0.0 0.0   Current Ratio   0.7 1.0 0.1 0.0 0.1 0.2 0.0 0.0   Cash and cash equivalent   164.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   -136.7 39.9 -612.1 -1,086.4 -1,085.0 -786.6 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  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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