Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Ndr. Ringgade 70C, Slagelse 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   2.6% 1.8% 1.6% 1.3% 1.2% 1.0% 7.8% 7.8%   Credit score (0-100)   63 73 75 78 82 85 31 31   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 5.4 55.8 223.4 779.4 1,650.4 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   8,984 3,667 3,436 1,457 3,946 4,988 0.0 0.0   EBITDA   8,984 3,667 3,436 1,457 3,946 4,988 0.0 0.0   EBIT   10,422 4,055 9,179 4,291 6,482 6,147 0.0 0.0   Pre-tax profit (PTP)   9,036.2 3,700.1 8,815.5 3,815.9 5,705.8 4,750.9 0.0 0.0   Net earnings   7,052.0 2,873.6 6,876.0 2,974.4 4,434.7 3,702.6 0.0 0.0   Pre-tax profit without non-rec. items   9,036 3,700 8,816 3,816 5,706 4,751 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   42,491 42,879 48,755 64,880 70,558 71,717 0.0 0.0   Shareholders equity total   7,102 9,976 16,852 19,826 24,261 27,963 27,913 27,913   Interest-bearing liabilities   33,285 31,897 27,759 43,443 42,657 38,673 0.0 0.0   Balance sheet total (assets)   42,557 43,077 48,784 67,995 71,010 72,456 27,913 27,913   Net Debt   33,285 31,897 27,759 43,443 42,657 38,528 -27,913 -27,913     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   8,984 3,667 3,436 1,457 3,946 4,988 0.0 0.0   Gross profit growth   0.0% -59.2% -6.3% -57.6% 170.8% 26.4% -100.0% 0.0%   Employees   0 0 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)   42,557 43,077 48,784 67,995 71,010 72,456 27,913 27,913   Balance sheet change%   0.0% 1.2% 13.2% 39.4% 4.4% 2.0% -61.5% 0.0%   Added value   10,421.7 4,054.9 9,179.2 4,291.0 6,482.5 6,146.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   42,491 388 5,876 16,125 5,678 1,159 -71,717 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   116.0% 110.6% 267.1% 294.5% 164.3% 123.2% 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 %   24.5% 9.5% 20.0% 7.3% 9.3% 8.6% 0.0% 0.0%   ROI %   25.6% 9.8% 20.7% 7.7% 9.6% 8.8% 0.0% 0.0%   ROE %   99.3% 33.7% 51.3% 16.2% 20.1% 14.2% 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 %   16.7% 23.2% 35.3% 29.2% 34.2% 38.6% 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, %   370.5% 869.8% 807.8% 2,981.4% 1,081.1% 772.4% 0.0% 0.0%   Gearing %   468.7% 319.8% 164.7% 219.1% 175.8% 138.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 1.1% 1.2% 1.3% 1.8% 3.4% 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 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 144.7 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   -8,372.8 -7,349.7 -6,586.8 -20,500.4 -22,188.0 -20,334.1 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   0 0 9,179 4,291 6,482 6,147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 3,436 1,457 3,946 4,988 0 0   EBIT / employee   0 0 9,179 4,291 6,482 6,147 0 0   Net earnings / employee   0 0 6,876 2,974 4,435 3,703 0 0