Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Stensbjergvej 7, Køge 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.0% 0.0% 3.7% 3.4% 1.1% 15.7% 11.0% 9.0%   Credit score (0-100)   0 0 53 53 83 11 21 27   Credit rating   N/A N/A BBB BBB A BB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 951.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 -305 -322 947 1,277 0.0 0.0   EBITDA   0.0 0.0 -305 -322 947 1,277 0.0 0.0   EBIT   0.0 0.0 -305 7,376 17,555 1,277 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -1,177.2 6,645.4 16,477.2 2,442.4 0.0 0.0   Net earnings   0.0 0.0 -918.2 5,183.4 12,852.2 1,725.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -1,177 6,645 16,477 2,442 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 12,361 62,256 79,800 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 132 5,315 18,167 4,893 4,843 4,843   Interest-bearing liabilities   0.0 0.0 19,385 56,484 54,279 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 14,657 66,352 81,339 10,520 4,843 4,843   Net Debt   0.0 0.0 19,268 53,664 54,219 -1,677 -4,843 -4,843     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 -305 -322 947 1,277 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -5.4% 0.0% 34.9% -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)   0 0 14,657 66,352 81,339 10,520 4,843 4,843   Balance sheet change%   0.0% 0.0% 0.0% 352.7% 22.6% -87.1% -54.0% 0.0%   Added value   0.0 0.0 -305.1 7,376.2 17,554.6 1,276.9 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 12,361 49,895 17,544 -79,800 0 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 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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% 100.0% -2,292.6% 1,854.7% 100.0% 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% -2.1% 18.2% 23.8% 5.9% 0.0% 0.0%   ROI %   0.0% 0.0% -1.6% 17.7% 24.4% 6.3% 0.0% 0.0%   ROE %   0.0% 0.0% -697.0% 190.3% 109.5% 15.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.9% 8.0% 22.3% 46.5% 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% -6,314.9% -16,679.1% 5,728.3% -131.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 14,713.2% 1,062.7% 298.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.0% 1.9% 2.0% 0.9% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.2 0.1 0.1 1.9 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.1 0.1 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 116.7 2,819.7 60.9 1,677.2 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 -12,229.2 -54,738.0 -18,461.9 4,893.1 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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