Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GENTOFTE EJENDOMSINVESTERING 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 1.1% 1.0% 2.3% 1.2% 1.7% 7.8% 7.8%   Credit score (0-100)   86 85 87 64 83 71 31 31   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   2,053.6 3,706.3 5,825.6 1.7 3,017.8 70.8 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   1,837 3,447 3,317 3,105 2,548 2,971 0.0 0.0   EBITDA   1,837 3,327 2,668 2,156 1,433 2,367 0.0 0.0   EBIT   7,537 41,827 9,968 -5,344 3,993 -2,749 0.0 0.0   Pre-tax profit (PTP)   7,283.1 41,614.3 9,990.7 -5,146.3 3,693.3 -4,048.7 0.0 0.0   Net earnings   5,763.6 32,458.5 7,820.8 -4,015.8 2,879.1 -3,157.9 0.0 0.0   Pre-tax profit without non-rec. items   7,283 41,614 9,991 -5,146 3,693 -4,049 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   95,300 133,800 141,100 133,600 136,160 131,087 0.0 0.0   Shareholders equity total   49,362 81,820 89,641 85,625 88,504 85,346 82,346 82,346   Interest-bearing liabilities   46,782 58,934 58,332 58,005 57,321 56,665 0.0 0.0   Balance sheet total (assets)   102,433 155,358 164,249 158,420 162,326 157,289 82,346 82,346   Net Debt   46,044 45,135 57,173 58,005 31,474 55,318 -82,346 -82,346     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   1,837 3,447 3,317 3,105 2,548 2,971 0.0 0.0   Gross profit growth   -13.3% 87.6% -3.8% -6.4% -17.9% 16.6% -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)   102,433 155,358 164,249 158,420 162,326 157,289 82,346 82,346   Balance sheet change%   8.3% 51.7% 5.7% -3.5% 2.5% -3.1% -47.6% 0.0%   Added value   7,537.1 41,826.7 9,967.8 -5,344.2 3,993.3 -2,742.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,700 38,500 7,300 -7,500 2,560 -5,079 -131,087 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  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 (%)   410.3% 1,213.4% 300.5% -172.1% 156.7% -92.5% 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 %   7.8% 32.6% 6.6% -2.9% 2.7% -1.3% 0.0% 0.0%   ROI %   7.9% 32.9% 6.6% -2.9% 2.8% -1.3% 0.0% 0.0%   ROE %   12.4% 49.5% 9.1% -4.6% 3.3% -3.6% 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 %   50.2% 54.1% 55.9% 55.4% 55.9% 55.6% 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, %   2,506.3% 1,356.8% 2,143.1% 2,690.7% 2,195.9% 2,336.8% 0.0% 0.0%   Gearing %   94.8% 72.0% 65.1% 67.7% 64.8% 66.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.9% 0.9% 0.9% 1.2% 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   0.7 6.1 6.1 5.9 5.0 5.2 0.0 0.0   Current Ratio   0.7 6.1 6.1 5.9 5.0 5.2 0.0 0.0   Cash and cash equivalent   737.3 13,798.4 1,159.3 0.0 25,847.4 1,346.9 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   -2,932.5 18,048.3 19,379.0 20,645.3 20,922.0 21,156.3 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   7,537 41,827 9,968 -5,344 3,993 -2,743 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,837 3,327 2,668 2,156 1,433 2,367 0 0   EBIT / employee   7,537 41,827 9,968 -5,344 3,993 -2,749 0 0   Net earnings / employee   5,764 32,458 7,821 -4,016 2,879 -3,158 0 0