Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMMEN MÅLØV BYVEJ 7 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.7% 0.7% 0.5% 0.5% 0.5% 0.5% 8.5% 8.3%   Credit score (0-100)   96 96 98 99 99 99 29 29   Credit rating   AA AA AA AAA AAA AAA BB BB   Credit limit (kDKK)   3,947.5 3,205.8 4,209.7 4,566.1 4,948.9 4,300.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,390 3,181 5,524 5,508 5,747 5,628 0.0 0.0   EBITDA   3,390 3,181 5,524 5,508 5,747 5,628 0.0 0.0   EBIT   1,725 1,478 3,827 3,822 3,878 3,603 0.0 0.0   Pre-tax profit (PTP)   438.9 876.4 3,381.8 2,834.7 3,530.0 3,242.0 0.0 0.0   Net earnings   342.3 682.7 2,637.8 2,211.0 2,753.4 2,528.8 0.0 0.0   Pre-tax profit without non-rec. items   439 876 3,382 2,835 3,530 3,242 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   68,100 68,100 72,000 72,000 72,000 72,000 0.0 0.0   Shareholders equity total   41,098 33,195 40,197 43,021 47,233 40,870 6,494 6,494   Interest-bearing liabilities   28,496 24,568 23,102 22,961 21,897 21,098 0.0 0.0   Balance sheet total (assets)   83,636 72,049 79,864 83,206 87,055 80,455 6,494 6,494   Net Debt   28,496 24,568 23,102 22,024 21,868 21,076 -6,494 -6,494     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,390 3,181 5,524 5,508 5,747 5,628 0.0 0.0   Gross profit growth   -16.6% -6.2% 73.7% -0.3% 4.3% -2.1% -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)   83,636 72,049 79,864 83,206 87,055 80,455 6,494 6,494   Balance sheet change%   26.3% -13.9% 10.8% 4.2% 4.6% -7.6% -91.9% 0.0%   Added value   3,389.6 3,180.8 5,523.6 5,508.0 5,564.0 5,627.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -948 2,674 -3,416 2,154 -2,701 -1,647 -45,128 -26,377   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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   50.9% 46.5% 69.3% 69.4% 67.5% 64.0% 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 %   2.5% 2.0% 5.1% 4.8% 4.7% 4.5% 0.0% 0.0%   ROI %   2.5% 2.0% 5.2% 4.9% 4.8% 4.6% 0.0% 0.0%   ROE %   0.9% 1.8% 7.2% 5.3% 6.1% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   49.1% 46.1% 50.3% 51.7% 54.3% 50.8% 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, %   840.7% 772.4% 418.2% 399.9% 380.5% 374.5% 0.0% 0.0%   Gearing %   69.3% 74.0% 57.5% 53.4% 46.4% 51.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 2.6% 2.1% 4.6% 2.1% 2.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   3.1 1.3 1.9 4.8 7.0 3.3 0.0 0.0   Current Ratio   3.1 1.3 1.9 4.8 7.0 3.3 0.0 0.0   Cash and cash equivalent   0.0 0.3 0.0 936.8 28.5 21.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   10,490.3 829.4 3,690.0 8,868.9 12,892.5 5,919.6 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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