Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Elsebeth Gerlach Ejendomme 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 0.0% 1.7% 4.8% 1.4% 2.4% 8.5% 8.3%   Credit score (0-100)   0 0 71 44 77 64 29 30   Credit rating   N/A N/A A BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 10.7 0.0 90.8 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 970 552 789 716 0.0 0.0   EBITDA   0.0 0.0 258 -198 786 716 0.0 0.0   EBIT   0.0 0.0 258 -1,198 1,786 816 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 148.1 -1,494.2 1,071.1 47.7 0.0 0.0   Net earnings   0.0 0.0 115.1 -1,165.6 835.4 33.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 148 -1,494 1,071 47.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 25,000 24,000 25,000 25,100 0.0 0.0   Shareholders equity total   0.0 0.0 11,143 9,921 10,697 10,731 10,691 10,691   Interest-bearing liabilities   0.0 0.0 12,745 12,775 12,800 12,976 0.0 0.0   Balance sheet total (assets)   0.0 0.0 26,645 25,268 25,728 26,000 10,691 10,691   Net Debt   0.0 0.0 11,144 11,519 12,139 12,189 -10,691 -10,691     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 970 552 789 716 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -43.1% 42.8% -9.2% -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)   0 0 26,645 25,268 25,728 26,000 10,691 10,691   Balance sheet change%   0.0% 0.0% 0.0% -5.2% 1.8% 1.1% -58.9% 0.0%   Added value   0.0 0.0 258.3 -1,197.9 1,785.9 816.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 25,000 -1,000 1,000 100 -25,100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 26.6% -217.0% 226.5% 114.0% 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 %   0.0% 0.0% 1.0% -4.6% 7.0% 3.2% 0.0% 0.0%   ROI %   0.0% 0.0% 1.0% -4.8% 7.3% 3.3% 0.0% 0.0%   ROE %   0.0% 0.0% 1.0% -11.1% 8.1% 0.3% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 41.8% 39.3% 41.6% 41.3% 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, %   0.0% 0.0% 4,314.0% -5,821.4% 1,544.5% 1,702.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 114.4% 128.8% 119.7% 120.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.8% 2.4% 5.6% 6.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.5 1.0 0.9 1.0 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.0 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,601.5 1,256.5 661.2 786.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 581.5 10.4 -63.8 -23.9 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 N/A 2020 N/A 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   0 0 258 -1,198 1,786 816 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 258 -198 786 716 0 0   EBIT / employee   0 0 258 -1,198 1,786 816 0 0   Net earnings / employee   0 0 115 -1,166 835 34 0 0