Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CITY EJENDOMME HJØRRING 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.7% 1.6% 2.0% 2.1% 1.1% 1.7% 14.7% 14.5%   Credit score (0-100)   74 74 68 66 82 73 14 15   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   0.3 0.7 0.1 0.0 109.8 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   434 438 359 276 1,279 236 0.0 0.0   EBITDA   289 294 215 132 1,159 120 0.0 0.0   EBIT   142 147 67.8 -15.5 1,017 -2.1 0.0 0.0   Pre-tax profit (PTP)   -228.1 -123.3 -163.2 -268.1 721.4 -334.7 0.0 0.0   Net earnings   -195.3 -114.2 -144.8 -227.0 621.6 -273.7 0.0 0.0   Pre-tax profit without non-rec. items   -228 -123 -163 -268 721 -335 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   12,387 12,240 12,132 11,985 9,838 9,715 0.0 0.0   Shareholders equity total   200 200 200 200 822 200 0.0 0.0   Interest-bearing liabilities   12,013 11,797 11,651 11,529 11,778 9,366 0.0 0.0   Balance sheet total (assets)   12,439 12,270 12,152 12,035 12,891 9,797 0.0 0.0   Net Debt   11,995 11,776 11,650 11,519 8,725 9,345 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   434 438 359 276 1,279 236 0.0 0.0   Gross profit growth   -28.8% 1.1% -18.1% -23.0% 362.7% -81.6% -100.0% 0.0%   Employees   1 1 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)   12,439 12,270 12,152 12,035 12,891 9,797 0 0   Balance sheet change%   -3.7% -1.4% -1.0% -1.0% 7.1% -24.0% -100.0% 0.0%   Added value   289.4 293.9 214.7 132.2 1,164.6 120.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -294 -294 -255 -295 -2,289 -245 -9,715 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   32.9% 33.5% 18.9% -5.6% 79.5% -0.9% 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 %   1.9% 2.3% 0.6% -0.1% 8.2% 0.5% 0.0% 0.0%   ROI %   2.0% 2.4% 0.6% -0.1% 8.4% 0.5% 0.0% 0.0%   ROE %   -97.7% -57.1% -72.4% -113.5% 121.7% -53.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   1.6% 1.6% 1.6% 1.7% 6.4% 2.0% 0.0% 0.0%   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, %   4,144.4% 4,006.5% 5,425.6% 8,712.2% 752.6% 7,771.7% 0.0% 0.0%   Gearing %   6,006.7% 5,898.5% 5,825.4% 5,764.3% 1,433.6% 4,682.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.5% 2.0% 2.2% 2.5% 3.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.5 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.5 0.0 0.0 0.0   Cash and cash equivalent   18.8 20.6 1.2 9.6 3,053.7 20.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -5,137.5 -5,106.4 -5,385.5 -5,553.4 -3,113.5 -4,794.7 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   289 294 215 132 1,165 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   289 294 215 132 1,159 120 0 0   EBIT / employee   142 147 68 -15 1,017 -2 0 0   Net earnings / employee   -195 -114 -145 -227 622 -274 0 0