Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET VIRKELYST 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   1.7% 1.6% 1.8% 1.9% 1.6% 1.8% 11.5% 11.3%   Credit score (0-100)   74 76 71 69 74 70 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.2 3.5 1.1 0.8 5.6 1.5 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   514 537 610 629 630 507 0.0 0.0   EBITDA   514 537 610 629 630 507 0.0 0.0   EBIT   419 425 494 513 514 391 0.0 0.0   Pre-tax profit (PTP)   355.5 351.2 427.2 459.2 459.7 286.0 0.0 0.0   Net earnings   277.2 273.7 332.8 357.6 358.0 222.6 0.0 0.0   Pre-tax profit without non-rec. items   355 351 427 459 460 286 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   4,816 4,917 4,801 4,685 4,569 4,453 0.0 0.0   Shareholders equity total   1,284 1,557 1,890 2,048 2,206 2,228 1,028 1,028   Interest-bearing liabilities   2,150 2,023 1,883 1,759 1,650 1,552 0.0 0.0   Balance sheet total (assets)   4,900 4,968 4,849 4,736 4,613 4,494 1,028 1,028   Net Debt   2,065 1,975 1,834 1,708 1,622 1,528 -1,028 -1,028     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   514 537 610 629 630 507 0.0 0.0   Gross profit growth   63.0% 4.5% 13.5% 3.1% 0.2% -19.6% -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)   4,900 4,968 4,849 4,736 4,613 4,494 1,028 1,028   Balance sheet change%   22.8% 1.4% -2.4% -2.3% -2.6% -2.6% -77.1% 0.0%   Added value   514.0 537.3 609.9 629.1 630.4 506.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   977 -12 -232 -232 -232 -232 -4,453 0   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 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 (%)   81.5% 79.0% 81.0% 81.6% 81.6% 77.1% 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 %   9.4% 8.6% 10.1% 10.7% 11.0% 8.6% 0.0% 0.0%   ROI %   11.2% 11.0% 12.2% 12.3% 12.2% 9.2% 0.0% 0.0%   ROE %   23.0% 19.3% 19.3% 18.2% 16.8% 10.0% 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 %   26.2% 31.3% 39.0% 43.2% 47.8% 49.6% 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, %   401.8% 367.6% 300.7% 271.5% 257.2% 301.6% 0.0% 0.0%   Gearing %   167.5% 129.9% 99.6% 85.9% 74.8% 69.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.5% 3.4% 3.0% 3.2% 6.6% 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   0.1 0.0 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   84.3 48.1 48.8 51.0 28.8 23.5 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   -1,186.4 -1,122.9 -780.8 -615.1 -423.1 -362.5 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 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